{"text_format":"1","workbook":"xlsx","n_sheets":61,"sheets":["Sheet1","Sheet2","Sheet3","Sheet4","Sheet5","Sheet6","Sheet7","Sheet8","Sheet9","Sheet10","Sheet11","Sheet12","Sheet13","Sheet14","Sheet15","Sheet16","Sheet17","Sheet18","START","Instructions","Template names","Lookup and lists","Org structure","Contacts","B1-Sum","B2-FinPerf SC","B2B","B3-FinPerf V","B3B","B4-FinPerf RE","B5-Capex","B5B","B6-FinPos","B7-CFlow","B8-ResRecon","B9-Asset","B10-SerDel","SB1","SB2","SB3","SB4","SB5","SB6","SB7","SB8","SB9","SB10","SB11","SB12","SB13","SB14","SB15","SB16","SB17","SB18a","SB18b","SB18c","SB18d","SB18e","SB19","SB20"],"not_rendered":{"charts":0,"images":18,"macros":1,"external_links":0,"defined_names":1261,"comments":1,"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":7133,"n_cols":99,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["S71_Account","S71_AccountExtAccount","S71_AccountExtensionID","S71_AccountLink","S71_ItemSCOAAccount","S71_ItemType","S71_A2Code","S71_A2Description","S71_A2SubCode","S71_A2SubDescription","S71_A4Code","S71_A4Description","S71_A4SubCode","S71_A4SubDescription","S71_A5CapexCode","S71_A5GCode","S71_A5GDescription","S71_A6Code","S71_A6Description","S71_A6SubCode","S71_A6SubDescription","S71_A7Code","S71_A7CodePayments","S71_A7Description","S71_A7DescriptionPayments","S71_A7SubCode","S71_A7SubCodePayments","S71_A7SubDescription","S71_A7SubDescriptionPayments","S71_A8Code","S71_A8Description","S71_A8SubCode","S71_A8SubDescription","S71_A9Code","S71_A9Description","S71_A9SubCode","S71_A9SubDescription","S71_SA17Ref","S71_SA1SubCode","S71_SA1SubDescription","S71_SA21SubCode","S71_SA21SubDescription","S71_SA22SubCode","S71_SA22SubDescription","S71_SA30FDSubCode","S71_SA30FDSubDescription","S71_SA34aCode","S71_SA34aCode_2","S71_SA34aDescription","S71_SA34aSubDescription","S71_SA34bSubCode","S71_SA34bSubDescription","S71_SA34cCode","S71_SA34cDescription","S71_SA34Code","S71_SA34cSubCode","S71_SA34cSubDescription","S71_SA34dCode","S71_SA34dDescription","S71_SA34Description","S71_SA34dSubCode","S71_SA34dSubDescription","S71_SA34eCode","S71_SA34eDescription","S71_SA34eSubCode","S71_SA34eSubDescription","S71_SA3Code","S71_SA3Description","S71_SA3SubCode","S71_SA3SubDescription","S71_CFCode","S71_ProjectType","S71_RepMaintCode","S71_StaffCode","RegionDesc","S71_MasterVoteMunicipal","S71_SubMunicipalVoteNo","S71_MasterVoteDescription","S71_FxVoteDescription","S71_WIPCode","S71_WIPOpBalance","S71_ConsDepositsCode","S71_DepCode","S71_NonCurrentInvCode","S71_NonCurrentRecCode","S71_OriginalBudget","S71_PreviousBudget","S71_CurrentAdjustedBudget","S71_CurrentAdjustments","S71_OY1AdjustedBudget","S71_OY2AdjustedBudget","S71_PreviousAdjustments","S71_JulyActual","S71_AugustActual","S71_SeptemberActual","S71_OctoberActual","S71_NovemberActual","S71_DecemberActual","S71_JanuaryActual"]
["C0001-1/IA01305/F0002/X047/R1331/001/TECH","C0001-1/IA01305/F0002/X047/R1331/001/TECH",41757,1401,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Land:General Plant:Owned and In-use:Accumulated Impairment:Impairment","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1550,"Land",1550,"Land",null," _ "," _ ","_","_","_","_",null,null,1550,1550,"Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0001-1/IA10371/F0002/X047/R1331/001/CONTRA","C0001-1/IA10371/F0002/X047/R1331/001/CONTRA",59022,4093,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1550,1550,"Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0001-1/IL65531/F0002/X047/R1331/001/CONTRA","C0001-1/IL65531/F0002/X047/R1331/001/CONTRA",57287,3944,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1550,1550,"Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0002-1/IA02108/F0002/X047/R1331/001/CONTRA","C0002-1/IA02108/F0002/X047/R1331/001/CONTRA",57638,2799,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1360,1360,"Biological or Cultivated Assets","Biological or Cultivated Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0002-1/IA10375/F0002/X047/R1331/001/CONTRA","C0002-1/IA10375/F0002/X047/R1331/001/CONTRA",58017,2800,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1360,1360,"Biological or Cultivated Assets","Biological or Cultivated Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA02108/F0002/X049/R1330/001/CONTRA","C0003-1/IA02108/F0002/X049/R1330/001/CONTRA",57673,3659,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA10375/F0002/X047/R1330/001/CONTRA","C0003-1/IA10375/F0002/X047/R1330/001/CONTRA",58843,3917,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",60000,0,67500,7500,30000,30000,0,0,0,0,0,0,0,0]
["C0003-1/IA10376/F0791/X099/R1330/001/CONTRA","C0003-1/IA10376/F0791/X099/R1330/001/CONTRA",70279,9782,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",-62115,0,0,62115,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA02105/F0002/X049/R1330/001/CONTRA","C0004-1/IA02105/F0002/X049/R1330/001/CONTRA",57196,3655,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0001-1/IA10373/F0002/X047/R1331/001/CONTRA","C0001-1/IA10373/F0002/X047/R1331/001/CONTRA",59023,4090,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1550,1550,"Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0001-1/IA10376/F0002/X047/R1331/001/CONTRA","C0001-1/IA10376/F0002/X047/R1331/001/CONTRA",59025,4091,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1550,1550,"Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0002-1/IL65531/F0002/X047/R1331/001/CONTRA","C0002-1/IL65531/F0002/X047/R1331/001/CONTRA",56810,2806,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1360,1360,"Biological or Cultivated Assets","Biological or Cultivated Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA06173/F0002/X047/R1330/001/TECH_ACQ","C0003-1/IA06173/F0002/X047/R1330/001/TECH_ACQ",59948,8169,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:Future Use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1470,"Computer Equipment",1470,"Computer Equipment",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",400000,0,450000,50000,200000,200000,0,0,65025,321775.98,0,0,0,668.64]
["C0004-1/IA10371/F0791/X099/R1330/001/CONTRA","C0004-1/IA10371/F0791/X099/R1330/001/CONTRA",70268,9763,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",-62115,0,0,62115,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA10376/F0791/X099/R1330/001/CONTRA","C0004-1/IA10376/F0791/X099/R1330/001/CONTRA",70271,9766,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",-62115,0,0,62115,0,0,0,0,0,0,0,0,0,0]
["C0004-2/IA02105/F0002/X047/R1330/001/CONTRA","C0004-2/IA02105/F0002/X047/R1330/001/CONTRA",57288,4084,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-2/IL65531/F0002/X047/R1330/001/CONTRA","C0004-2/IL65531/F0002/X047/R1330/001/CONTRA",57291,3966,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0001-1/IA02108/F0002/X047/R1331/001/CONTRA","C0001-1/IA02108/F0002/X047/R1331/001/CONTRA",57679,4058,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1550,1550,"Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0001-1/IA10370/F0002/X047/R1331/001/CONTRA","C0001-1/IA10370/F0002/X047/R1331/001/CONTRA",57285,4092,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1550,1550,"Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0001-1/IL65530/F0002/X047/R1331/001/CONTRA","C0001-1/IL65530/F0002/X047/R1331/001/CONTRA",57286,3945,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1550,1550,"Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0002-1/IA03762/F0002/X047/R1331/001/COMM","C0002-1/IA03762/F0002/X047/R1331/001/COMM",54765,1763,"Assets:Non-current Assets:Biological Assets:Cost:Consumable:Immature:Dairy Cattle:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",240,"Non current assets / Biological assets",240," Biological assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1360,"Biological or Cultivated Assets",1360,"Biological or Cultivated Assets",null," _ "," _ ","_","_","_","_",null,null,1360,1360,"Biological or Cultivated Assets","Biological or Cultivated Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA06313/F0002/X153/R1331/001/CORP_ACQ","C0004-3/IA06313/F0002/X153/R1331/001/CORP_ACQ",59945,8176,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:In-use:Cost:Acquisitions","IA",2300,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control",2307,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1510,"Machinery and Equipment",1510,"Machinery and Equipment",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,null,0," _ ","Police Forces, Traffic and Street Parking Control",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA10370/F0002/X153/R1331/001/CONTRA","C0004-3/IA10370/F0002/X153/R1331/001/CONTRA",59599,6788,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",2300,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control",2307,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Police Forces, Traffic and Street Parking Control",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-4/IA06233/F0002/X046/R1331/001/CORP","C0004-4/IA06233/F0002/X046/R1331/001/CORP",54693,1699,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:Future Use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1490,"Furniture and Office Equipment",1490,"Furniture and Office Equipment",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IA10371/F0002/X006/R1330/001/CONTRA","C0006-1/IA10371/F0002/X006/R1330/001/CONTRA",58845,5810,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0002-1/IA02842/F0002/X047/R1331/001/COMM","C0002-1/IA02842/F0002/X047/R1331/001/COMM",54764,1762,"Assets:Non-current Assets:Heritage Assets:Cost Model:Historic Buildings:Areas of Land of Historic Specific Significance Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",260,"Non current assets / Heritage assets",260," Heritage assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1050,"Heritage assets",1050,"Heritage assets",null," _ "," _ ","_","_","_","_",null,null,1360,1360,"Biological or Cultivated Assets","Biological or Cultivated Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0002-1/IA10370/F0002/X047/R1331/001/CONTRA","C0002-1/IA10370/F0002/X047/R1331/001/CONTRA",56808,2801,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1360,1360,"Biological or Cultivated Assets","Biological or Cultivated Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0002-1/IA10376/F0002/X047/R1331/001/CONTRA","C0002-1/IA10376/F0002/X047/R1331/001/CONTRA",58018,2803,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1360,1360,"Biological or Cultivated Assets","Biological or Cultivated Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA06173/F0002/X049/R1330/001/CORP","C0003-1/IA06173/F0002/X049/R1330/001/CORP",41431,215,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:Future Use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1470,"Computer Equipment",1470,"Computer Equipment",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA02108/F0791/X099/R1330/001/CONTRA","C0004-1/IA02108/F0791/X099/R1330/001/CONTRA",70266,9770,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",-476215,0,0,476215,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA06173/F0791/X099/R1330/001/TECH","C0003-1/IA06173/F0791/X099/R1330/001/TECH",70257,9775,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:Future Use:Cost:Acquisitions","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","CE",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1470,"Computer Equipment",1470,"Computer Equipment",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA06179/F0001/X099/R1330/001/TECH","C0003-1/IA06179/F0001/X099/R1330/001/TECH",70261,9780,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:Future Use:Cost:Opening Balance","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_"," _"," _",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1470,"Computer Equipment",1470,"Computer Equipment",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA10370/F0002/X049/R1330/001/CONTRA","C0003-1/IA10370/F0002/X049/R1330/001/CONTRA",57193,3592,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA10371/F0002/X047/R1330/001/CONTRA","C0003-1/IA10371/F0002/X047/R1330/001/CONTRA",58841,3916,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",-60000,0,-67500,-7500,-30000,-30000,0,0,0,0,0,0,0,0]
["C0001-1/IA02105/F0002/X047/R1331/001/CONTRA","C0001-1/IA02105/F0002/X047/R1331/001/CONTRA",57284,4057,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1550,1550,"Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0002-1/IA02105/F0002/X047/R1331/001/CONTRA","C0002-1/IA02105/F0002/X047/R1331/001/CONTRA",56807,2798,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1360,1360,"Biological or Cultivated Assets","Biological or Cultivated Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0002-1/IA10371/F0002/X047/R1331/001/CONTRA","C0002-1/IA10371/F0002/X047/R1331/001/CONTRA",58015,2802,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1360,1360,"Biological or Cultivated Assets","Biological or Cultivated Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA02105/F0001/X099/R1330/001/CONTRA","C0003-1/IA02105/F0001/X099/R1330/001/CONTRA",70308,9809,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA02105/F0002/X049/R1330/001/CONTRA","C0003-1/IA02105/F0002/X049/R1330/001/CONTRA",57192,3654,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0001-1/IA01307/F0002/X047/R1331/001/TECH","C0001-1/IA01307/F0002/X047/R1331/001/TECH",41758,1402,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Land:General Plant:Owned and In-use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1550,"Land",1550,"Land",null," _ "," _ ","_","_","_","_",null,null,1550,1550,"Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA02105/F0002/X047/R1330/001/CONTRA","C0003-1/IA02105/F0002/X047/R1330/001/CONTRA",57133,3911,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA06163/F0791/X099/R1330/001/TECH","C0003-1/IA06163/F0791/X099/R1330/001/TECH",70260,9778,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:Future Use:Accumulated Depreciation:Depreciation","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1470,"Computer Equipment",1470,"Computer Equipment",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA06173/F0791/X099/R1330/001/TECH_ACQ","C0003-1/IA06173/F0791/X099/R1330/001/TECH_ACQ",70258,9781,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:Future Use:Cost:Acquisitions","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","CE",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1470,"Computer Equipment",1470,"Computer Equipment",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",414100,0,0,-414100,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IA10376/F0002/X006/R1330/001/CONTRA","C0006-1/IA10376/F0002/X006/R1330/001/CONTRA",58848,5813,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IA06313/F0002/X046/R1330/001/TECH","C0006-3/IA06313/F0002/X046/R1330/001/TECH",59362,4593,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:In-use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1510,"Machinery and Equipment",1510,"Machinery and Equipment",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IA10373/F0002/X046/R1330/001/CONTRA","C0006-3/IA10373/F0002/X046/R1330/001/CONTRA",59366,4619,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-1/IA02108/F0002/X050/R1330/001/CONTRA","C0007-1/IA02108/F0002/X050/R1330/001/CONTRA",57656,5784,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1200,"Municipal governance and administration / Finance and administration / Fleet Management",1205,"Municipal governance and administration / Finance and administration / Fleet Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,1,12,"Finance and Administration","Fleet Management",null,"_","_","_","_","_",-1610000,0,-805000,805000,-575000,-575000,0,0,0,0,0,0,0,0]
["C0003-1/IA06165/F0001/X099/R1330/001/TECH","C0003-1/IA06165/F0001/X099/R1330/001/TECH",70259,9779,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:Future Use:Accumulated Depreciation:Opening Balance","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_"," _"," _",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1470,"Computer Equipment",1470,"Computer Equipment",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA10373/F0002/X047/R1330/001/CONTRA","C0003-1/IA10373/F0002/X047/R1330/001/CONTRA",58842,3918,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",60000,0,67500,7500,30000,30000,0,0,0,0,0,0,0,0]
["C0003-1/IA10376/F0002/X047/R1330/001/CONTRA","C0003-1/IA10376/F0002/X047/R1330/001/CONTRA",58844,3914,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",-60000,0,-67500,-7500,-30000,-30000,0,0,0,0,0,0,0,0]
["C0004-1/IA06233/F0791/X099/R1330/001/TECH","C0004-1/IA06233/F0791/X099/R1330/001/TECH",70254,9768,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:Future Use:Cost:Acquisitions","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","CE",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1490,"Furniture and Office Equipment",1490,"Furniture and Office Equipment",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0001-1/IA10375/F0002/X047/R1331/001/CONTRA","C0001-1/IA10375/F0002/X047/R1331/001/CONTRA",59024,4089,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1550,1550,"Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0001-1/IZ000126/F0002/X047/R1331/001/CONTRA","C0001-1/IZ000126/F0002/X047/R1331/001/CONTRA",59021,3946,"Gains and Losses:Impairment Loss:Property, Plant and Equipment:Land","IE",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management",3600,"Expenditure / Depreciation and amortisation",3600,"Expenditure / Depreciation and amortisation","_",2080,"Funded by Internally generated funds"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2303," Capital asset impairment","_","_","_","_",null,null,1550,1550,"Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0002-1/IA10373/F0002/X047/R1331/001/CONTRA","C0002-1/IA10373/F0002/X047/R1331/001/CONTRA",58016,2804,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1360,1360,"Biological or Cultivated Assets","Biological or Cultivated Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA02108/F0791/X099/R1330/001/CONTRA","C0003-1/IA02108/F0791/X099/R1330/001/CONTRA",70274,9776,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",-476215,0,0,476215,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA10370/F0002/X047/R1330/001/CONTRA","C0003-1/IA10370/F0002/X047/R1330/001/CONTRA",57134,3915,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",60000,0,67500,7500,30000,30000,0,0,0,0,0,0,0,0]
["C0004-1/IL65531/F0002/X006/R1330/001/CONTRA","C0004-1/IL65531/F0002/X006/R1330/001/CONTRA",57128,5803,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-2/IA06243/F0002/X047/R1330/001/TECH","C0004-2/IA06243/F0002/X047/R1330/001/TECH",41755,1399,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:In-use:Accumulated Depreciation:Depreciation","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1490,"Furniture and Office Equipment",1490,"Furniture and Office Equipment",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-2/IA10370/F0002/X047/R1330/001/CONTRA","C0004-2/IA10370/F0002/X047/R1330/001/CONTRA",57289,4045,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-2/IA10371/F0002/X047/R1330/001/CONTRA","C0004-2/IA10371/F0002/X047/R1330/001/CONTRA",59017,4032,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA06173/F0002/X047/R1330/001/TECH","C0003-1/IA06173/F0002/X047/R1330/001/TECH",41412,260,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:Future Use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1470,"Computer Equipment",1470,"Computer Equipment",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA10373/F0002/X049/R1330/001/CONTRA","C0003-1/IA10373/F0002/X049/R1330/001/CONTRA",58894,3601,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA10375/F0002/X049/R1330/001/CONTRA","C0003-1/IA10375/F0002/X049/R1330/001/CONTRA",58895,3595,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA02108/F0002/X049/R1330/001/CONTRA","C0004-1/IA02108/F0002/X049/R1330/001/CONTRA",57674,3657,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA06233/F0002/X006/R1330/001/COMM","C0004-1/IA06233/F0002/X006/R1330/001/COMM",41411,259,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:Future Use:Cost:Acquisitions","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1490,"Furniture and Office Equipment",1490,"Furniture and Office Equipment",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA10373/F0791/X099/R1330/001/CONTRA","C0003-1/IA10373/F0791/X099/R1330/001/CONTRA",70277,9785,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",62115,0,0,-62115,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA10376/F0002/X049/R1330/001/CONTRA","C0003-1/IA10376/F0002/X049/R1330/001/CONTRA",58896,3565,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IL65530/F0791/X099/R1330/001/CONTRA","C0003-1/IL65530/F0791/X099/R1330/001/CONTRA",70280,9769,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",-476215,0,0,476215,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IL65531/F0001/X099/R1330/001/CONTRA","C0003-1/IL65531/F0001/X099/R1330/001/CONTRA",70309,9808,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0002-1/IL65530/F0002/X047/R1331/001/CONTRA","C0002-1/IL65530/F0002/X047/R1331/001/CONTRA",56809,2805,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1360,1360,"Biological or Cultivated Assets","Biological or Cultivated Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA02105/F0791/X099/R1330/001/CONTRA","C0003-1/IA02105/F0791/X099/R1330/001/CONTRA",70282,9774,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",280,"Other Cash Flows by Source / Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA02108/F0002/X047/R1330/001/CONTRA","C0003-1/IA02108/F0002/X047/R1330/001/CONTRA",57659,3910,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",-460000,0,-517500,-57500,-230000,-230000,0,0,0,0,0,0,0,0]
["C0003-1/IA10371/F0791/X099/R1330/001/CONTRA","C0003-1/IA10371/F0791/X099/R1330/001/CONTRA",70276,9783,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",-62115,0,0,62115,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IL65531/F0002/X049/R1330/001/CONTRA","C0003-1/IL65531/F0002/X049/R1330/001/CONTRA",57195,3526,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IL65531/F0791/X099/R1330/001/CONTRA","C0003-1/IL65531/F0791/X099/R1330/001/CONTRA",70281,9773,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",476215,0,0,-476215,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA02108/F0002/X006/R1330/001/CONTRA","C0004-1/IA02108/F0002/X006/R1330/001/CONTRA",57657,5802,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA06223/F0791/X099/R1330/001/TECH","C0004-1/IA06223/F0791/X099/R1330/001/TECH",70255,9765,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:Future Use:Accumulated Depreciation:Depreciation","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1490,"Furniture and Office Equipment",1490,"Furniture and Office Equipment",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA10370/F0791/X099/R1330/001/CONTRA","C0004-1/IA10370/F0791/X099/R1330/001/CONTRA",70267,9764,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",62115,0,0,-62115,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA10371/F0002/X049/R1330/001/CONTRA","C0004-1/IA10371/F0002/X049/R1330/001/CONTRA",58889,3548,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA10373/F0002/X049/R1330/001/CONTRA","C0004-1/IA10373/F0002/X049/R1330/001/CONTRA",58890,3603,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IL65530/F0002/X049/R1330/001/CONTRA","C0004-1/IL65530/F0002/X049/R1330/001/CONTRA",57198,3521,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-2/IA10376/F0002/X047/R1330/001/CONTRA","C0004-2/IA10376/F0002/X047/R1330/001/CONTRA",59020,4002,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA10371/F0002/X049/R1330/001/CONTRA","C0003-1/IA10371/F0002/X049/R1330/001/CONTRA",58893,3554,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IL65530/F0002/X049/R1330/001/CONTRA","C0003-1/IL65530/F0002/X049/R1330/001/CONTRA",57194,3522,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA02105/F0002/X006/R1330/001/CONTRA","C0004-1/IA02105/F0002/X006/R1330/001/CONTRA",57125,5801,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA06233/F0002/X049/R1330/001/FIN","C0004-1/IA06233/F0002/X049/R1330/001/FIN",41430,214,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:Future Use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1490,"Furniture and Office Equipment",1490,"Furniture and Office Equipment",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA10370/F0791/X099/R1330/001/CONTRA","C0003-1/IA10370/F0791/X099/R1330/001/CONTRA",70275,9788,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",62115,0,0,-62115,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IA10375/F0791/X099/R1330/001/CONTRA","C0003-1/IA10375/F0791/X099/R1330/001/CONTRA",70278,9786,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",62115,0,0,-62115,0,0,0,0,0,0,0,0,0,0]
["C0003-1/LN00006/F0001/X099/R1330/001/CONTRA","C0003-1/LN00006/F0001/X099/R1330/001/CONTRA",70283,9777,"Net Assets:Accumulated Surplus/(Deficit):Opening Balance","LN",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_"," _"," _",530,"COMMUNITY WEALTH/EQUITY / Accumulated surplus/(deficit)",530," Accumulated surplus"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",461,"Accumulated Surplus/(Deficit) / Accumulated Surplus/(Deficit) - opening balance",461,"Accumulated Surplus/(Deficit) / Accumulated Surplus/(Deficit) - opening balance",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA06233/F0791/X099/R1330/001/TECH_ACQ","C0004-1/IA06233/F0791/X099/R1330/001/TECH_ACQ",70256,9767,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:Future Use:Cost:Acquisitions","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","CE",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1490,"Furniture and Office Equipment",1490,"Furniture and Office Equipment",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",414100,0,0,-414100,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA10376/F0002/X006/R1330/001/CONTRA","C0004-1/IA10376/F0002/X006/R1330/001/CONTRA",58840,5795,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-2/IA02108/F0002/X047/R1330/001/CONTRA","C0004-2/IA02108/F0002/X047/R1330/001/CONTRA",57680,4079,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA06253/F0002/X047/R1330/001/FIN","C0004-3/IA06253/F0002/X047/R1330/001/FIN",41761,1405,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:In-use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1490,"Furniture and Office Equipment",1490,"Furniture and Office Equipment",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA10371/F0002/X047/R1330/001/CONTRA","C0004-3/IA10371/F0002/X047/R1330/001/CONTRA",59027,4033,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA10370/F0002/X049/R1330/001/CONTRA","C0004-1/IA10370/F0002/X049/R1330/001/CONTRA",57197,3562,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA10376/F0002/X049/R1330/001/CONTRA","C0004-1/IA10376/F0002/X049/R1330/001/CONTRA",58892,3566,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IL65530/F0002/X006/R1330/001/CONTRA","C0004-1/IL65530/F0002/X006/R1330/001/CONTRA",57127,5804,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IL65530/F0791/X099/R1330/001/CONTRA","C0004-1/IL65530/F0791/X099/R1330/001/CONTRA",70272,9771,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",-476215,0,0,476215,0,0,0,0,0,0,0,0,0,0]
["C0004-2/IA10375/F0002/X047/R1330/001/CONTRA","C0004-2/IA10375/F0002/X047/R1330/001/CONTRA",59019,4055,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA02105/F0002/X047/R1330/001/CONTRA","C0004-3/IA02105/F0002/X047/R1330/001/CONTRA",57292,4085,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA10375/F0002/X047/R1330/001/CONTRA","C0004-3/IA10375/F0002/X047/R1330/001/CONTRA",59029,4056,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA10376/F0002/X153/R1331/001/CONTRA","C0004-3/IA10376/F0002/X153/R1331/001/CONTRA",59603,6786,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",2300,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control",2307,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Police Forces, Traffic and Street Parking Control",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-4/IA10373/F0002/X046/R1331/001/CONTRA","C0004-4/IA10373/F0002/X046/R1331/001/CONTRA",57916,5798,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",45000,0,30000,-15000,45000,45000,0,0,0,0,0,0,0,0]
["C0004-3/IA10371/F0002/X153/R1331/001/CONTRA","C0004-3/IA10371/F0002/X153/R1331/001/CONTRA",59600,6789,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",2300,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control",2307,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Police Forces, Traffic and Street Parking Control",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IA02108/F0002/X006/R1330/001/CONTRA","C0006-1/IA02108/F0002/X006/R1330/001/CONTRA",57660,5845,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IA10375/F0002/X049/R1330/001/CONTRA","C0006-1/IA10375/F0002/X049/R1330/001/CONTRA",58887,3599,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-2/IA02108/F0002/X116/R1331/001/CONTRA","C0006-2/IA02108/F0002/X116/R1331/001/CONTRA",57661,5843,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",-3450000,0,-1616708,1833292,0,0,0,0,0,0,0,0,0,0]
["C0006-2/IA06313/F0002/X116/R1331/001/TECH_ACQ","C0006-2/IA06313/F0002/X116/R1331/001/TECH_ACQ",70253,9712,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:In-use:Cost:Acquisitions","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1510,"Machinery and Equipment",1510,"Machinery and Equipment",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",3000000,0,1405833,-1594167,0,0,0,0,0,0,0,0,0,1405833.43]
["C0004-1/IA10371/F0002/X006/R1330/001/CONTRA","C0004-1/IA10371/F0002/X006/R1330/001/CONTRA",58837,5805,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA10375/F0002/X006/R1330/001/CONTRA","C0004-1/IA10375/F0002/X006/R1330/001/CONTRA",58839,5807,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA10375/F0791/X099/R1330/001/CONTRA","C0004-1/IA10375/F0791/X099/R1330/001/CONTRA",70270,9762,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",62115,0,0,-62115,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA10370/F0002/X047/R1330/001/CONTRA","C0004-3/IA10370/F0002/X047/R1330/001/CONTRA",57293,3998,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA10373/F0002/X047/R1330/001/CONTRA","C0004-3/IA10373/F0002/X047/R1330/001/CONTRA",59028,4010,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0003-1/IL65530/F0002/X047/R1330/001/CONTRA","C0003-1/IL65530/F0002/X047/R1330/001/CONTRA",57135,3913,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",-460000,0,-517500,-57500,-230000,-230000,0,0,0,0,0,0,0,0]
["C0003-1/IL65531/F0002/X047/R1330/001/CONTRA","C0003-1/IL65531/F0002/X047/R1330/001/CONTRA",57136,3912,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1470,1470,"Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",460000,0,517500,57500,230000,230000,0,0,0,0,0,0,0,0]
["C0004-1/IA10375/F0002/X049/R1330/001/CONTRA","C0004-1/IA10375/F0002/X049/R1330/001/CONTRA",58891,3596,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IL65531/F0791/X099/R1330/001/CONTRA","C0004-1/IL65531/F0791/X099/R1330/001/CONTRA",70273,9772,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",476215,0,0,-476215,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA11603/F0002/X153/R1331/001/TECH","C0004-3/IA11603/F0002/X153/R1331/001/TECH",59596,6784,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Housing:Cost:Acquisitions","IA",2300,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control",2307,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1180,"Other assets",1180,"Other assets",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,null,0," _ ","Police Forces, Traffic and Street Parking Control",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IL65530/F0002/X047/R1330/001/CONTRA","C0004-3/IL65530/F0002/X047/R1330/001/CONTRA",57294,3960,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-4/IA10371/F0002/X046/R1331/001/CONTRA","C0004-4/IA10371/F0002/X046/R1331/001/CONTRA",57915,5796,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",-45000,0,-30000,15000,-45000,-45000,0,0,0,0,0,0,0,0]
["C0004-4/IL65530/F0002/X046/R1331/001/CONTRA","C0004-4/IL65530/F0002/X046/R1331/001/CONTRA",57131,5818,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",-345000,0,-230000,115000,-345000,-345000,0,0,0,0,0,0,0,0]
["C0006-3/IA02108/F13637/X125/R1331/001/CONTRA","C0006-3/IA02108/F13637/X125/R1331/001/CONTRA",70159,9686,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-1/IA01327/F0002/X050/R1330/001/FIN","C0007-1/IA01327/F0002/X050/R1330/001/FIN",41410,258,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Transport Assets:Future Use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Fleet Management",1205,"Municipal governance and administration / Finance and administration / Fleet Management"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1530,"Transport Assets",1530,"Transport Assets",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,12,"Finance and Administration","Fleet Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-2/IA02108/F0002/X116/R1331/001/CONTRA","C0007-2/IA02108/F0002/X116/R1331/001/CONTRA",57707,5104,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-3/IA10371/F0002/X116/R1331/001/CONTRA","C0007-3/IA10371/F0002/X116/R1331/001/CONTRA",58027,5116,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0015-1/IA10370/F0791/X034/R1331/001/CONTRA","C0015-1/IA10370/F0791/X034/R1331/001/CONTRA",59748,6893,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",4100,"Trading services / Energy sources / Street Lighting and Signal Systems",4102,"Trading services / Energy sources / Street Lighting and Signal Systems"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,290,290,"Infrastructure / Electrical Infrastructure / Capital Spares","Infrastructure / Electrical Infrastructure / Capital Spares"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Street Lighting and Signal Systems",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-2/IA10373/F0002/X047/R1330/001/CONTRA","C0004-2/IA10373/F0002/X047/R1330/001/CONTRA",59018,4011,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA02108/F0002/X047/R1330/001/CONTRA","C0004-3/IA02108/F0002/X047/R1330/001/CONTRA",57681,4081,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA02108/F0002/X153/R1331/001/CONTRA","C0004-3/IA02108/F0002/X153/R1331/001/CONTRA",59598,6785,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",2300,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control",2307,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,null,0," _ ","Police Forces, Traffic and Street Parking Control",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA06243/F0002/X047/R1330/001/FIN","C0004-3/IA06243/F0002/X047/R1330/001/FIN",41759,1403,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:In-use:Accumulated Depreciation:Depreciation","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1490,"Furniture and Office Equipment",1490,"Furniture and Office Equipment",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,-16813.18,-14934.29,-17913.080000000002,-17913.080000000002,-17752.439999999999,18344.09,-60564.84]
["C0015-1/IA10371/F0791/X034/R1331/001/CONTRA","C0015-1/IA10371/F0791/X034/R1331/001/CONTRA",59749,6890,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",4100,"Trading services / Energy sources / Street Lighting and Signal Systems",4102,"Trading services / Energy sources / Street Lighting and Signal Systems"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,290,290,"Infrastructure / Electrical Infrastructure / Capital Spares","Infrastructure / Electrical Infrastructure / Capital Spares"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Street Lighting and Signal Systems",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0019-1/IA02108/F0786/X035/R1331/001/CONTRA","C0019-1/IA02108/F0786/X035/R1331/001/CONTRA",57640,6460,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,280,280,"Infrastructure / Electrical Infrastructure / LV Networks","Infrastructure / Electrical Infrastructure / LV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0019-1/IL65531/F0786/X035/R1331/001/CONTRA","C0019-1/IL65531/F0786/X035/R1331/001/CONTRA",56818,6486,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,280,280,"Infrastructure / Electrical Infrastructure / LV Networks","Infrastructure / Electrical Infrastructure / LV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0020-1/IL65531/F0786/X035/R1331/001/CONTRA","C0020-1/IL65531/F0786/X035/R1331/001/CONTRA",56822,6487,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,270,270,"Infrastructure / Electrical Infrastructure / MV Networks","Infrastructure / Electrical Infrastructure / MV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA10375/F0002/X153/R1331/001/CONTRA","C0004-3/IA10375/F0002/X153/R1331/001/CONTRA",59602,6790,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",2300,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control",2307,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Police Forces, Traffic and Street Parking Control",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IA02105/F0002/X006/R1330/001/CONTRA","C0006-1/IA02105/F0002/X006/R1330/001/CONTRA",57137,5846,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IA02108/F0002/X049/R1330/001/CONTRA","C0006-1/IA02108/F0002/X049/R1330/001/CONTRA",57675,3663,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IA10371/F0002/X049/R1330/001/CONTRA","C0006-1/IA10371/F0002/X049/R1330/001/CONTRA",58885,3555,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-2/IA02105/F0002/X116/R1331/001/CONTRA","C0006-2/IA02105/F0002/X116/R1331/001/CONTRA",57141,5844,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-2/IA06282/F0002/X116/R1331/001/TECH","C0006-2/IA06282/F0002/X116/R1331/001/TECH",54787,1785,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:Future Use:Cost:Acquisitions","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1510,"Machinery and Equipment",1510,"Machinery and Equipment",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-2/IA10371/F0002/X116/R1331/001/CONTRA","C0006-2/IA10371/F0002/X116/R1331/001/CONTRA",58031,5817,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",-450000,0,-210875,239125,0,0,0,0,0,0,0,0,0,0]
["C0006-2/IA10376/F0002/X116/R1331/001/CONTRA","C0006-2/IA10376/F0002/X116/R1331/001/CONTRA",58034,5842,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",-450000,0,-210875,239125,0,0,0,0,0,0,0,0,0,0]
["C0006-2/IL65530/F0002/X116/R1331/001/CONTRA","C0006-2/IL65530/F0002/X116/R1331/001/CONTRA",57143,5840,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",-3450000,0,-1616708,1833292,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IA06313/F13637/X125/R1331/001/TECH","C0006-3/IA06313/F13637/X125/R1331/001/TECH",70094,9614,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:In-use:Cost:Acquisitions","IA",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","CE"," _"," _",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1510,"Machinery and Equipment",1510,"Machinery and Equipment",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA10370/F0002/X006/R1330/001/CONTRA","C0004-1/IA10370/F0002/X006/R1330/001/CONTRA",57126,5806,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA10373/F0002/X006/R1330/001/CONTRA","C0004-1/IA10373/F0002/X006/R1330/001/CONTRA",58838,5822,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IA10373/F0791/X099/R1330/001/CONTRA","C0004-1/IA10373/F0791/X099/R1330/001/CONTRA",70269,9789,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",62115,0,0,-62115,0,0,0,0,0,0,0,0,0,0]
["C0004-1/IL65531/F0002/X049/R1330/001/CONTRA","C0004-1/IL65531/F0002/X049/R1330/001/CONTRA",57199,3525,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0038-1/IA10371/F0791/X116/R1814/001/CONTRA","C0038-1/IA10371/F0791/X116/R1814/001/CONTRA",58167,4889,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,140,140,"Infrastructure / Roads Infrastructure / Road Furniture","Infrastructure / Roads Infrastructure / Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0038-1/IA10376/F0791/X116/R1814/001/CONTRA","C0038-1/IA10376/F0791/X116/R1814/001/CONTRA",58170,4891,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,140,140,"Infrastructure / Roads Infrastructure / Road Furniture","Infrastructure / Roads Infrastructure / Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0038-2/IA10371/F0785/X116/R1814/001/CONTRA","C0038-2/IA10371/F0785/X116/R1814/001/CONTRA",58363,4788,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,140,140,"Infrastructure / Roads Infrastructure / Road Furniture","Infrastructure / Roads Infrastructure / Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IA02108/F0791/X117/R1812/001/CONTRA","C0039-1/IA02108/F0791/X117/R1812/001/CONTRA",57745,4669,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IA10371/F0002/X117/R1812/001/CONTRA","C0039-1/IA10371/F0002/X117/R1812/001/CONTRA",70075,9584,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-1/IA01327/F0002/X050/R1330/001/FIN_ACQ","C0007-1/IA01327/F0002/X050/R1330/001/FIN_ACQ",59941,8165,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Transport Assets:Future Use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Fleet Management",1205,"Municipal governance and administration / Finance and administration / Fleet Management"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1530,"Transport Assets",1530,"Transport Assets",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,12,"Finance and Administration","Fleet Management",null,"_","_","_","_","_",1400000,0,700000,-700000,500000,500000,0,0,0,0,0,0,0,0]
["C0007-1/IA10375/F0002/X050/R1330/001/CONTRA","C0007-1/IA10375/F0002/X050/R1330/001/CONTRA",58835,5794,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Fleet Management",1205,"Municipal governance and administration / Finance and administration / Fleet Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,12,"Finance and Administration","Fleet Management",null,"_","_","_","_","_",210000,0,105000,-105000,75000,75000,0,0,0,0,0,0,0,0]
["C0007-2/IA02105/F0002/X116/R1331/001/CONTRA","C0007-2/IA02105/F0002/X116/R1331/001/CONTRA",57368,5105,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-2/IA10373/F0002/X116/R1331/001/CONTRA","C0007-2/IA10373/F0002/X116/R1331/001/CONTRA",59270,5109,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0015-1/IL65531/F0791/X034/R1331/001/CONTRA","C0015-1/IL65531/F0791/X034/R1331/001/CONTRA",59754,6903,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",4100,"Trading services / Energy sources / Street Lighting and Signal Systems",4102,"Trading services / Energy sources / Street Lighting and Signal Systems"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,290,290,"Infrastructure / Electrical Infrastructure / Capital Spares","Infrastructure / Electrical Infrastructure / Capital Spares"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,null,0," _ ","Street Lighting and Signal Systems",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0018-1/IL65530/F0786/X035/R1331/001/CONTRA","C0018-1/IL65530/F0786/X035/R1331/001/CONTRA",56813,6473,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,240,240,"Infrastructure / Electrical Infrastructure / HV Transmission Conductors","Infrastructure / Electrical Infrastructure / HV Transmission Conductors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0020-1/IA01952/F0786/X035/R1331/001/TECH","C0020-1/IA01952/F0786/X035/R1331/001/TECH",41200,244,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","CE",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,270,270,"Infrastructure / Electrical Infrastructure / MV Networks","Infrastructure / Electrical Infrastructure / MV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,6,61,"Energy Sources","Electricity",3000,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0020-1/IA10370/F0786/X035/R1331/001/CONTRA","C0020-1/IA10370/F0786/X035/R1331/001/CONTRA",56820,6481,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,270,270,"Infrastructure / Electrical Infrastructure / MV Networks","Infrastructure / Electrical Infrastructure / MV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0020-1/IA10373/F0786/X035/R1331/001/CONTRA","C0020-1/IA10373/F0786/X035/R1331/001/CONTRA",58638,6479,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,270,270,"Infrastructure / Electrical Infrastructure / MV Networks","Infrastructure / Electrical Infrastructure / MV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0038-1/IA10375/F0791/X116/R1814/001/CONTRA","C0038-1/IA10375/F0791/X116/R1814/001/CONTRA",58169,4879,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,140,140,"Infrastructure / Roads Infrastructure / Road Furniture","Infrastructure / Roads Infrastructure / Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-2/IA10371/F0002/X116/R1331/001/CONTRA","C0007-2/IA10371/F0002/X116/R1331/001/CONTRA",59269,5115,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-2/IA10376/F0002/X116/R1331/001/CONTRA","C0007-2/IA10376/F0002/X116/R1331/001/CONTRA",59272,5118,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0015-1/IA07200/F0791/X034/R1331/001/TECH_ACQ","C0015-1/IA07200/F0791/X034/R1331/001/TECH_ACQ",59953,8191,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Electrical Infrastructure:In-use:Capital Spares:Cost:Acquisitions","IA",4100,"Trading services / Energy sources / Street Lighting and Signal Systems",4102,"Trading services / Energy sources / Street Lighting and Signal Systems"," _"," _"," _ "," _ ","CE",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",200,"Infrastructure / Electrical Infrastructure",200," Electrical Infrastructure",null," _ "," _ ","_","_","_","_",null,null,290,290,"Infrastructure / Electrical Infrastructure / Capital Spares","Infrastructure / Electrical Infrastructure / Capital Spares"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,null,0," _ ","Street Lighting and Signal Systems",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0020-1/IA02108/F0786/X035/R1331/001/CONTRA","C0020-1/IA02108/F0786/X035/R1331/001/CONTRA",57641,6459,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,270,270,"Infrastructure / Electrical Infrastructure / MV Networks","Infrastructure / Electrical Infrastructure / MV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0020-1/IL65530/F0786/X035/R1331/001/CONTRA","C0020-1/IL65530/F0786/X035/R1331/001/CONTRA",56821,6483,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,270,270,"Infrastructure / Electrical Infrastructure / MV Networks","Infrastructure / Electrical Infrastructure / MV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-2/IA06253/F0002/X047/R1330/001/TECH","C0004-2/IA06253/F0002/X047/R1330/001/TECH",41756,1400,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:In-use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1490,"Furniture and Office Equipment",1490,"Furniture and Office Equipment",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA10376/F0002/X047/R1330/001/CONTRA","C0004-3/IA10376/F0002/X047/R1330/001/CONTRA",59030,4001,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-4/IA10370/F0002/X046/R1331/001/CONTRA","C0004-4/IA10370/F0002/X046/R1331/001/CONTRA",57130,5820,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",45000,0,30000,-15000,45000,45000,0,0,0,0,0,0,0,0]
["C0004-4/IL65531/F0002/X046/R1331/001/CONTRA","C0004-4/IL65531/F0002/X046/R1331/001/CONTRA",57132,5819,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",345000,0,230000,-115000,345000,345000,0,0,0,0,0,0,0,0]
["C0006-1/IA06282/F0002/X006/R1330/001/COMM","C0006-1/IA06282/F0002/X006/R1330/001/COMM",41413,261,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:Future Use:Cost:Acquisitions","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1510,"Machinery and Equipment",1510,"Machinery and Equipment",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IL65530/F0002/X049/R1330/001/CONTRA","C0006-1/IL65530/F0002/X049/R1330/001/CONTRA",57202,3523,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IA10373/F13637/X125/R1331/001/CONTRA","C0006-3/IA10373/F13637/X125/R1331/001/CONTRA",70162,9680,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IA10375/F13637/X125/R1331/001/CONTRA","C0006-3/IA10375/F13637/X125/R1331/001/CONTRA",70163,9681,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IA10370/F0002/X049/R1330/001/CONTRA","C0006-1/IA10370/F0002/X049/R1330/001/CONTRA",57201,3560,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IL65530/F0002/X006/R1330/001/CONTRA","C0006-1/IL65530/F0002/X006/R1330/001/CONTRA",57139,5827,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-2/IA10373/F0002/X116/R1331/001/CONTRA","C0006-2/IA10373/F0002/X116/R1331/001/CONTRA",58032,5841,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",450000,0,210875,-239125,0,0,0,0,0,0,0,0,0,0]
["C0006-2/IA10375/F0002/X116/R1331/001/CONTRA","C0006-2/IA10375/F0002/X116/R1331/001/CONTRA",58033,5815,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",450000,0,210875,-239125,0,0,0,0,0,0,0,0,0,0]
["C0006-2/IL65531/F0002/X116/R1331/001/CONTRA","C0006-2/IL65531/F0002/X116/R1331/001/CONTRA",57144,5839,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",3450000,0,1616708,-1833292,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IA11616/F0002/X047/R1330/001/FIN","C0004-3/IA11616/F0002/X047/R1330/001/FIN",41760,1404,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Housing:Accumulated Impairment:Impairment","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1180,"Other assets",1180,"Other assets",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IL65530/F0002/X153/R1331/001/CONTRA","C0004-3/IL65530/F0002/X153/R1331/001/CONTRA",59604,6782,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2300,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control",2307,"Community and public safety / Public safety / Police Forces, Traffic and Street Parking Control"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,null,0," _ ","Police Forces, Traffic and Street Parking Control",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-3/IZ00145/F0002/X047/R1330/001/CONTRA","C0004-3/IZ00145/F0002/X047/R1330/001/CONTRA",59026,3948,"Gains and Losses:Impairment Loss:Property, Plant and Equipment:Housing","IZ",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management",3600,"Expenditure / Depreciation and amortisation",3600,"Expenditure / Depreciation and amortisation","_",2080,"Funded by Internally generated funds"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2303," Capital asset impairment","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-4/IA02105/F0002/X046/R1331/001/CONTRA","C0004-4/IA02105/F0002/X046/R1331/001/CONTRA",57129,5799,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0038-1/IA02105/F0791/X116/R1814/001/CONTRA","C0038-1/IA02105/F0791/X116/R1814/001/CONTRA",57508,4876,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",280,"Other Cash Flows by Source / Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",140,140,"Infrastructure / Roads Infrastructure / Road Furniture","Infrastructure / Roads Infrastructure / Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0038-2/IA10376/F0785/X116/R1814/001/CONTRA","C0038-2/IA10376/F0785/X116/R1814/001/CONTRA",58366,4799,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,140,140,"Infrastructure / Roads Infrastructure / Road Furniture","Infrastructure / Roads Infrastructure / Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0038-2/IL65530/F0785/X116/R1814/001/CONTRA","C0038-2/IL65530/F0785/X116/R1814/001/CONTRA",57530,4775,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,140,140,"Infrastructure / Roads Infrastructure / Road Furniture","Infrastructure / Roads Infrastructure / Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IA02105/F0791/X117/R1812/001/CONTRA","C0039-1/IA02105/F0791/X117/R1812/001/CONTRA",57576,4668,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",280,"Other Cash Flows by Source / Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IA02105/F0002/X049/R1330/001/CONTRA","C0006-1/IA02105/F0002/X049/R1330/001/CONTRA",57200,3661,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IA10375/F0002/X006/R1330/001/CONTRA","C0006-1/IA10375/F0002/X006/R1330/001/CONTRA",58847,5812,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IA02108/F0002/X046/R1330/001/CONTRA","C0006-3/IA02108/F0002/X046/R1330/001/CONTRA",59363,4622,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IA06313/F0002/X046/R1330/001/TECH_ACQ","C0006-3/IA06313/F0002/X046/R1330/001/TECH_ACQ",59949,8187,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:In-use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1510,"Machinery and Equipment",1510,"Machinery and Equipment",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IA10373/F0002/X121/R1812/001/CONTRA","C0039-1/IA10373/F0002/X121/R1812/001/CONTRA",70084,9592,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IA10375/F0791/X117/R1812/001/CONTRA","C0039-1/IA10375/F0791/X117/R1812/001/CONTRA",58320,4675,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IA10376/F0002/X117/R1812/001/CONTRA","C0039-1/IA10376/F0002/X117/R1812/001/CONTRA",70078,9583,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IA10376/F0002/X121/R1812/001/CONTRA","C0039-1/IA10376/F0002/X121/R1812/001/CONTRA",70086,9586,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-3/IL65530/F0791/X006/R1818/001/CONTRA","C0039-3/IL65530/F0791/X006/R1818/001/CONTRA",57586,4693,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0038-2/IA01952/F0785/X116/R1814/001/TECH","C0038-2/IA01952/F0785/X116/R1814/001/TECH",55359,2335,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","CE",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,140,140,"Infrastructure / Roads Infrastructure / Road Furniture","Infrastructure / Roads Infrastructure / Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,7,71,"Road Transport","Roads",1000,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IA01952/F0002/X117/R1812/001/TECH","C0039-1/IA01952/F0002/X117/R1812/001/TECH",70071,9578,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced","IA",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,null,0," _ ","Taxi Ranks",1000,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IA02108/F0002/X121/R1812/001/CONTRA","C0039-1/IA02108/F0002/X121/R1812/001/CONTRA",70081,9589,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IA10371/F0791/X117/R1812/001/CONTRA","C0039-1/IA10371/F0791/X117/R1812/001/CONTRA",58318,4667,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IL65530/F0002/X046/R1330/001/CONTRA","C0006-3/IL65530/F0002/X046/R1330/001/CONTRA",59369,4620,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IL65530/F13637/X125/R1331/001/CONTRA","C0006-3/IL65530/F13637/X125/R1331/001/CONTRA",70165,9688,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-1/IL65530/F0002/X050/R1330/001/CONTRA","C0007-1/IL65530/F0002/X050/R1330/001/CONTRA",57123,5808,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Fleet Management",1205,"Municipal governance and administration / Finance and administration / Fleet Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,12,"Finance and Administration","Fleet Management",null,"_","_","_","_","_",-1610000,0,-805000,805000,-575000,-575000,0,0,0,0,0,0,0,0]
["C0007-2/IL65531/F0002/X116/R1331/001/CONTRA","C0007-2/IL65531/F0002/X116/R1331/001/CONTRA",57371,5111,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IA10370/F0002/X117/R1812/001/CONTRA","C0039-1/IA10370/F0002/X117/R1812/001/CONTRA",70074,9585,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IL65530/F0791/X117/R1812/001/CONTRA","C0039-1/IL65530/F0791/X117/R1812/001/CONTRA",57578,4673,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-3/IA02105/F0791/X006/R1818/001/CONTRA","C0039-3/IA02105/F0791/X006/R1818/001/CONTRA",57584,4729,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",280,"Other Cash Flows by Source / Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-3/IA10373/F0791/X006/R1818/001/CONTRA","C0039-3/IA10373/F0791/X006/R1818/001/CONTRA",58327,4691,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-3/IL65531/F0002/X006/R1818/001/CONTRA","C0039-3/IL65531/F0002/X006/R1818/001/CONTRA",59915,6922,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-3/IL65531/F0791/X006/R1818/001/CONTRA","C0039-3/IL65531/F0791/X006/R1818/001/CONTRA",57587,4692,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-1/IA00122/F0002/X116/R1331/001/TECH","C0040-1/IA00122/F0002/X116/R1331/001/TECH",41765,1409,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Accumulated Depreciation:Depreciation","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",110,"Infrastructure / Roads Infrastructure",110," Roads Infrastructure",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,-449937.02,-386671.06,-437417.75,-437417.75,-447546.39,445465.66,-1521170.39]
["C0040-1/IA10373/F0791/X116/R1816/001/CONTRA","C0040-1/IA10373/F0791/X116/R1816/001/CONTRA",58080,4997,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-5/IA02108/F0785/X116/R1814/001/CONTRA","C0039-5/IA02108/F0785/X116/R1814/001/CONTRA",57736,4805,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-1/IA00132/F0002/X116/R1331/001/TECH","C0040-1/IA00132/F0002/X116/R1331/001/TECH",41767,1411,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Cost:Acquisitions","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",110,"Infrastructure / Roads Infrastructure",110," Roads Infrastructure",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-1/IL65530/F0791/X116/R1816/001/CONTRA","C0040-1/IL65530/F0791/X116/R1816/001/CONTRA",57406,5025,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-10/IA00132/F0002/X116/R1814/001/TECH","C0040-10/IA00132/F0002/X116/R1814/001/TECH",55018,2018,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Cost:Acquisitions","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",110,"Infrastructure / Roads Infrastructure",110," Roads Infrastructure",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-3/IA10370/F0002/X116/R1331/001/CONTRA","C0007-3/IA10370/F0002/X116/R1331/001/CONTRA",57373,5113,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0015-1/IA07200/F0791/X034/R1331/001/TECH","C0015-1/IA07200/F0791/X034/R1331/001/TECH",59742,6861,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Electrical Infrastructure:In-use:Capital Spares:Cost:Acquisitions","IA",4100,"Trading services / Energy sources / Street Lighting and Signal Systems",4102,"Trading services / Energy sources / Street Lighting and Signal Systems"," _"," _"," _ "," _ ","CE",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",200,"Infrastructure / Electrical Infrastructure",200," Electrical Infrastructure",null," _ "," _ ","_","_","_","_",null,null,290,290,"Infrastructure / Electrical Infrastructure / Capital Spares","Infrastructure / Electrical Infrastructure / Capital Spares"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,null,0," _ ","Street Lighting and Signal Systems",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0015-1/IA10376/F0791/X034/R1331/001/CONTRA","C0015-1/IA10376/F0791/X034/R1331/001/CONTRA",59752,6887,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",4100,"Trading services / Energy sources / Street Lighting and Signal Systems",4102,"Trading services / Energy sources / Street Lighting and Signal Systems"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,290,290,"Infrastructure / Electrical Infrastructure / Capital Spares","Infrastructure / Electrical Infrastructure / Capital Spares"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Street Lighting and Signal Systems",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0018-1/IA01952/F0786/X035/R1331/001/TECH","C0018-1/IA01952/F0786/X035/R1331/001/TECH",54562,1634,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","CE",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,240,240,"Infrastructure / Electrical Infrastructure / HV Transmission Conductors","Infrastructure / Electrical Infrastructure / HV Transmission Conductors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,6,61,"Energy Sources","Electricity",3000,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IL65530/F0002/X121/R1812/001/CONTRA","C0039-1/IL65530/F0002/X121/R1812/001/CONTRA",70087,9595,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IL65531/F0002/X121/R1812/001/CONTRA","C0039-1/IL65531/F0002/X121/R1812/001/CONTRA",70088,9597,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-3/IA02108/F0791/X006/R1818/001/CONTRA","C0039-3/IA02108/F0791/X006/R1818/001/CONTRA",57747,4686,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-3/IA10371/F0791/X006/R1818/001/CONTRA","C0039-3/IA10371/F0791/X006/R1818/001/CONTRA",58326,4689,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0018-1/IA02105/F0786/X035/R1331/001/CONTRA","C0018-1/IA02105/F0786/X035/R1331/001/CONTRA",56811,6458,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",280,"Other Cash Flows by Source / Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",240,240,"Infrastructure / Electrical Infrastructure / HV Transmission Conductors","Infrastructure / Electrical Infrastructure / HV Transmission Conductors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0020-1/IA10371/F0786/X035/R1331/001/CONTRA","C0020-1/IA10371/F0786/X035/R1331/001/CONTRA",58637,6472,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,270,270,"Infrastructure / Electrical Infrastructure / MV Networks","Infrastructure / Electrical Infrastructure / MV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0038-1/IA10370/F0791/X116/R1814/001/CONTRA","C0038-1/IA10370/F0791/X116/R1814/001/CONTRA",57509,4890,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,140,140,"Infrastructure / Roads Infrastructure / Road Furniture","Infrastructure / Roads Infrastructure / Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0038-1/IA10373/F0791/X116/R1814/001/CONTRA","C0038-1/IA10373/F0791/X116/R1814/001/CONTRA",58168,4892,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,140,140,"Infrastructure / Roads Infrastructure / Road Furniture","Infrastructure / Roads Infrastructure / Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0038-2/IA02105/F0785/X116/R1814/001/CONTRA","C0038-2/IA02105/F0785/X116/R1814/001/CONTRA",57528,4808,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",280,"Other Cash Flows by Source / Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",140,140,"Infrastructure / Roads Infrastructure / Road Furniture","Infrastructure / Roads Infrastructure / Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IL65531/F13637/X125/R1331/001/CONTRA","C0006-3/IL65531/F13637/X125/R1331/001/CONTRA",70166,9687,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-2/IA10370/F0002/X116/R1331/001/CONTRA","C0007-2/IA10370/F0002/X116/R1331/001/CONTRA",57369,5112,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-3/IA01327/F0002/X116/R1331/001/TECH","C0007-3/IA01327/F0002/X116/R1331/001/TECH",54786,1784,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Transport Assets:Future Use:Cost:Acquisitions","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1530,"Transport Assets",1530,"Transport Assets",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0018-1/IA02108/F0786/X035/R1331/001/CONTRA","C0018-1/IA02108/F0786/X035/R1331/001/CONTRA",57639,6461,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,240,240,"Infrastructure / Electrical Infrastructure / HV Transmission Conductors","Infrastructure / Electrical Infrastructure / HV Transmission Conductors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IA06303/F13637/X125/R1331/001/TECH","C0006-3/IA06303/F13637/X125/R1331/001/TECH",70095,9613,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:In-use:Accumulated Depreciation:Depreciation","IA",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1510,"Machinery and Equipment",1510,"Machinery and Equipment",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",null,"C","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IA10371/F0002/X046/R1330/001/CONTRA","C0006-3/IA10371/F0002/X046/R1330/001/CONTRA",59365,4615,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IA10376/F13637/X125/R1331/001/CONTRA","C0006-3/IA10376/F13637/X125/R1331/001/CONTRA",70164,9682,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IL65531/F0002/X046/R1330/001/CONTRA","C0006-3/IL65531/F0002/X046/R1330/001/CONTRA",59370,4621,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-1/IL65531/F0002/X050/R1330/001/CONTRA","C0007-1/IL65531/F0002/X050/R1330/001/CONTRA",57124,5782,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Fleet Management",1205,"Municipal governance and administration / Finance and administration / Fleet Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,1,12,"Finance and Administration","Fleet Management",null,"_","_","_","_","_",1610000,0,805000,-805000,575000,575000,0,0,0,0,0,0,0,0]
["C0007-2/IA01327/F0002/X116/R1331/001/COMM","C0007-2/IA01327/F0002/X116/R1331/001/COMM",54559,1635,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Transport Assets:Future Use:Cost:Acquisitions","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1530,"Transport Assets",1530,"Transport Assets",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-3/IA02105/F0002/X116/R1331/001/CONTRA","C0007-3/IA02105/F0002/X116/R1331/001/CONTRA",57372,5107,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0007-3/IA10373/F0002/X116/R1331/001/CONTRA","C0007-3/IA10373/F0002/X116/R1331/001/CONTRA",58028,5106,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1530,1530,"Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0004-4/IA06233/F0002/X046/R1331/001/CORP_ACQ","C0004-4/IA06233/F0002/X046/R1331/001/CORP_ACQ",59943,8168,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:Future Use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1490,"Furniture and Office Equipment",1490,"Furniture and Office Equipment",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",300000,0,200000,-100000,300000,300000,0,0,0,0,0,0,138340,4750]
["C0004-4/IA10375/F0002/X046/R1331/001/CONTRA","C0004-4/IA10375/F0002/X046/R1331/001/CONTRA",57917,5821,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1490,1490,"Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",45000,0,30000,-15000,45000,45000,0,0,0,0,0,0,0,0]
["C0006-1/IA06282/F0002/X049/R1330/001/FIN","C0006-1/IA06282/F0002/X049/R1330/001/FIN",41429,213,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:Future Use:Cost:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1510,"Machinery and Equipment",1510,"Machinery and Equipment",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-1/IA10370/F0002/X006/R1330/001/CONTRA","C0006-1/IA10370/F0002/X006/R1330/001/CONTRA",57138,5811,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-1/IL65530/F0002/X116/R1331/001/CONTRA","C0040-1/IL65530/F0002/X116/R1331/001/CONTRA",57298,5959,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-10/IL65530/F0002/X116/R1814/001/CONTRA","C0040-10/IL65530/F0002/X116/R1814/001/CONTRA",57498,4885,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IA10375/F0002/X121/R1812/001/CONTRA","C0039-1/IA10375/F0002/X121/R1812/001/CONTRA",70085,9587,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0018-1/IA10373/F0786/X035/R1331/001/CONTRA","C0018-1/IA10373/F0786/X035/R1331/001/CONTRA",59282,6478,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,240,240,"Infrastructure / Electrical Infrastructure / HV Transmission Conductors","Infrastructure / Electrical Infrastructure / HV Transmission Conductors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0039-1/IL65530/F0002/X117/R1812/001/CONTRA","C0039-1/IL65530/F0002/X117/R1812/001/CONTRA",70079,9594,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",3200,"Economic and environmental services / Road transport / Taxi Ranks",3206,"Economic and environmental services / Road transport / Taxi Ranks"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,130,130,"Infrastructure / Roads Infrastructure / Road Structures","Infrastructure / Roads Infrastructure / Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,null,0," _ ","Taxi Ranks",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-12/IL65530/F0002/X116/R1814/001/CONTRA","C0040-12/IL65530/F0002/X116/R1814/001/CONTRA",57506,4872,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-21/IA10371/F0791/X116/R1813/001/CONTRA","C0040-21/IA10371/F0791/X116/R1813/001/CONTRA",70210,9759,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-10/IA10375/F0002/X116/R1814/001/CONTRA","C0040-10/IA10375/F0002/X116/R1814/001/CONTRA",58142,4881,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-13/IA10371/F0791/X116/R1818/001/CONTRA","C0040-13/IA10371/F0791/X116/R1818/001/CONTRA",58179,4833,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0086-3/IA00758/F0002/X049/R1331/001/FIN","C0086-3/IA00758/F0002/X049/R1331/001/FIN",54828,1833,"Assets:Non-current Assets:Intangible Assets:Cost:Internally Generated:In-use:Computer Software:Acquisitions","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","CE",2080,"Funded by Internally generated funds",270,"Non current assets / Intangible assets",270," Intangible assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1370,"Intangible Assets",1370,"Intangible Assets",null," _ "," _ ","_","_","_","_",null,null,1430,1430,"Intangible Assets / Licences and Rights / Computer Software and Applications","Intangible Assets / Licences and Rights / Computer Software and Applications"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-20/IA10371/F0791/X116/R1816/001/CONTRA","C0040-20/IA10371/F0791/X116/R1816/001/CONTRA",70302,9810,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-20/IA10371/F0791/X116/R1813/001/CONTRA","C0040-20/IA10371/F0791/X116/R1813/001/CONTRA",59736,6905,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-5/IA02105/F0002/X116/R1331/001/CONTRA","C0040-5/IA02105/F0002/X116/R1331/001/CONTRA",57472,4955,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0177-2/IA10376/F0791/X116/R1815/001/CONTRA","C0177-2/IA10376/F0791/X116/R1815/001/CONTRA",58864,5853,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0086-1/IA05091/F0002/X047/R1330/001/FIN","C0086-1/IA05091/F0002/X047/R1330/001/FIN",41762,1406,"Assets:Non-current Assets:Intangible Assets:Cost:Other:In-use:Computer Software Accumulated Amortisation:Amortisation","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",270,"Non current assets / Intangible assets",270," Intangible assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1370,"Intangible Assets",1370,"Intangible Assets",null," _ "," _ ","_","_","_","_",null,null,1430,1430,"Intangible Assets / Licences and Rights / Computer Software and Applications","Intangible Assets / Licences and Rights / Computer Software and Applications"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,-1506.57,-1477.91,-1477.91,-1457.59,1506.16,-6032.18]
["C0227-2/IA10373/F0791/X005/R1813/001/CONTRA","C0227-2/IA10373/F0791/X005/R1813/001/CONTRA",58508,5398,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",2100,"Community and public safety / Community and social services / Child Care Facilities",2105,"Community and public safety / Community and social services / Child Care Facilities"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,810,810,"Community Assets / Community Facilities / Crèches","Community Assets / Community Facilities / Crèches"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,4,49,"Community and Social Services","Child Care Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0230-14/IA10373/F0791/X006/R1815/001/CONTRA","C0230-14/IA10373/F0791/X006/R1815/001/CONTRA",59333,4642,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,790,790,"Community Assets / Community Facilities / Halls","Community Assets / Community Facilities / Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-8/IA10370/F0002/X116/R1814/001/CONTRA","C0040-8/IA10370/F0002/X116/R1814/001/CONTRA",57481,4936,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0306-1/LN00006/F0002/X047/R1331/001/CONTRA","C0306-1/LN00006/F0002/X047/R1331/001/CONTRA",57209,3940,"Net Assets:Accumulated Surplus/(Deficit):Opening Balance","LN",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",530,"COMMUNITY WEALTH/EQUITY / Accumulated surplus/(deficit)",530," Accumulated surplus"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ ",1200,"Other assets / Operational Buildings / Municipal Offices"," _ "," _ ",1200," _ "," _ "," _ "," _ ","Other assets / Operational Buildings / Municipal Offices"," _ "," _ "," _ "," _ "," _ "," _ ",461,"Accumulated Surplus/(Deficit) / Accumulated Surplus/(Deficit) - opening balance",461,"Accumulated Surplus/(Deficit) / Accumulated Surplus/(Deficit) - opening balance",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0177-5/IA02108/F0002/X116/R1817/001/CONTRA","C0177-5/IA02108/F0002/X116/R1817/001/CONTRA",57669,5901,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ ","W","C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0227-5/IL65531/F0791/X015/R1812/001/CONTRA","C0227-5/IL65531/F0791/X015/R1812/001/CONTRA",57148,5835,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",2100,"Community and public safety / Community and social services / Child Care Facilities",2105,"Community and public safety / Community and social services / Child Care Facilities"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,810,810,"Community Assets / Community Facilities / Crèches","Community Assets / Community Facilities / Crèches"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,4,49,"Community and Social Services","Child Care Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-8/IL65531/F0002/X116/R1814/001/CONTRA","C0040-8/IL65531/F0002/X116/R1814/001/CONTRA",57483,4940,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010633/F2496/X049/R1813/001/FIN","D0001/IA010633/F2496/X049/R1813/001/FIN",30515,1284,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Business and Commercial Properties:Interest Charge","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0277-1/IA00030/F0002/X047/R1330/001/FIN","C0277-1/IA00030/F0002/X047/R1330/001/FIN",41529,1373,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Impairment:Impairment","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",770,"Community Assets",770,"Community Assets",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ ",880,"Community Assets / Community Facilities / Libraries"," _ "," _ ",880," _ "," _ "," _ "," _ ","Community Assets / Community Facilities / Libraries"," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0232-1/IA02108/F0785/X086/R1814/001/CONTRA","C0232-1/IA02108/F0785/X086/R1814/001/CONTRA",57737,4804,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",5000,"Other / Markets",5005,"Other / Markets"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,950,950,"Community Assets / Community Facilities / Markets","Community Assets / Community Facilities / Markets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","C","_",null,null,null,0," _ ","Markets",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0230-11/IA01952/F0791/X016/R1818/001/TECH","C0230-11/IA01952/F0791/X016/R1818/001/TECH",54785,1783,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","CE",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,790,790,"Community Assets / Community Facilities / Halls","Community Assets / Community Facilities / Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",10000,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0311-1/IA10375/F0002/X116/R1330/001/CONTRA","C0311-1/IA10375/F0002/X116/R1330/001/CONTRA",59275,5098,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ ",1240,"Other assets / Operational Buildings / Yards"," _ "," _ ",1240," _ "," _ "," _ "," _ ","Other assets / Operational Buildings / Yards"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0177-2/IA01952/F0791/X116/R1815/001/TECH","C0177-2/IA01952/F0791/X116/R1815/001/TECH",41418,253,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","CE",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads",120,"Infrastructure / Roads Infrastructure / Roads",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,7,71,"Road Transport","Roads",1000,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010650/F0001/X049/R1812/001/FIN","D0001/IA010650/F0001/X049/R1812/001/FIN",30414,1183,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Residential Properties:Impairment:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",127,"Receivables from non-exchange transactions / Less: Impairment of Property rates",127,"Receivables from non-exchange transactions / Less: Impairment of Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0230-9/IL65531/F0002/X006/R1815/001/CONTRA","C0230-9/IL65531/F0002/X006/R1815/001/CONTRA",56854,5439,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",null," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",null," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,790,790,"Community Assets / Community Facilities / Halls","Community Assets / Community Facilities / Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0230-5/IL65530/F0791/X016/R1814/001/CONTRA","C0230-5/IL65530/F0791/X016/R1814/001/CONTRA",56837,5403,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,790,790,"Community Assets / Community Facilities / Halls","Community Assets / Community Facilities / Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010654/F2496/X049/R1331/001/CONTRA","D0001/IA010654/F2496/X049/R1331/001/CONTRA",56880,3288,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Benefit Organisations:Monthly Billing","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0230-4/IA10371/F0791/X101/R1331/001/CONTRA","C0230-4/IA10371/F0791/X101/R1331/001/CONTRA",59013,5363,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3100,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer",3107,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,790,790,"Community Assets / Community Facilities / Halls","Community Assets / Community Facilities / Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,8,81,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010663/F2496/X049/R1814/001/CONTRA","D0001/IA010663/F2496/X049/R1814/001/CONTRA",56891,3265,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Service Purposes Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010679/F0001/X049/R1330/001/FIN","D0001/IA010679/F0001/X049/R1330/001/FIN",41613,882,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Service Infrastructure Properties:Impairment:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",127,"Receivables from non-exchange transactions / Less: Impairment of Property rates",127,"Receivables from non-exchange transactions / Less: Impairment of Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0245-3/IL65530/F0791/X125/R1812/001/CONTRA","C0245-3/IL65530/F0791/X125/R1812/001/CONTRA",57590,4697,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1030,1030,"Community Assets / Sport and Recreation Facilities / Outdoor Facilities","Community Assets / Sport and Recreation Facilities / Outdoor Facilities"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"C","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010675/F0001/X049/R1331/001/CONTRA","D0001/IA010675/F0001/X049/R1331/001/CONTRA",56700,2518,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Vacant Land:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010691/F2496/X049/R1331/001/FIN","D0001/IA010691/F2496/X049/R1331/001/FIN",30323,1100,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Residential Properties:Interest Charge","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0230-7/IA10373/F0002/X016/R1814/001/CONTRA","C0230-7/IA10373/F0002/X016/R1814/001/CONTRA",57940,5416,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,790,790,"Community Assets / Community Facilities / Halls","Community Assets / Community Facilities / Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0311-1/IA10371/F0002/X116/R1330/001/CONTRA","C0311-1/IA10371/F0002/X116/R1330/001/CONTRA",59273,5101,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ ",1240,"Other assets / Operational Buildings / Yards"," _ "," _ ",1240," _ "," _ "," _ "," _ ","Other assets / Operational Buildings / Yards"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010695/F2496/X049/R1814/001/CONTRA","D0001/IA010695/F2496/X049/R1814/001/CONTRA",56892,3262,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Benefit Organisations:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010695/F2496/X049/R1816/001/CONTRA","D0001/IA010695/F2496/X049/R1816/001/CONTRA",56797,2528,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Benefit Organisations:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010639/F2496/X049/R1813/001/CONTRA","D0001/IA010639/F2496/X049/R1813/001/CONTRA",56783,2511,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Mining Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010647/F2496/X049/R1330/001/FIN","D0001/IA010647/F2496/X049/R1330/001/FIN",41566,835,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Mining Properties:Accrued Revenue","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010637/F2496/X049/R1814/001/CONTRA","D0001/IA010637/F2496/X049/R1814/001/CONTRA",70139,9637,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Residential Properties:Debt Write-offs","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0265-1/IA10371/F0002/X101/R1330/001/CONTRA","C0265-1/IA10371/F0002/X101/R1330/001/CONTRA",59053,5965,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",3100,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer",3107,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1230,1230,"Other assets / Operational Buildings / Workshops","Other assets / Operational Buildings / Workshops"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,8,81,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0006-3/IA10370/F13637/X125/R1331/001/CONTRA","C0006-3/IA10370/F13637/X125/R1331/001/CONTRA",70160,9685,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,1510,1510,"Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010662/F2496/X049/R1331/001/FIN","D0001/IA010662/F2496/X049/R1331/001/FIN",30459,1228,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Service Purposes Properties:Interest Charge","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010653/F0001/X049/R1814/001/FIN","D0001/IA010653/F0001/X049/R1814/001/FIN",55089,2089,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Benefit Organisations:Opening Balance","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA02105/F0930/X132/R1331/001/CONTRA","D0001/IA02105/F0930/X132/R1331/001/CONTRA",57100,2981,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",4400,"Trading services / Waste management / Solid Waste Removal",4403,"Trading services / Waste management / Solid Waste Removal"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",130," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Service charges"," _ ",130," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Service charges"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",150,"Cash Receipts By Source / Service charges - refuse revenue"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","D","_",null,null,12,121,"Waste Management","Solid Waste Removal",null,"_","_","_","_","_",651187,0,754327,103140,823751,844345,0,66932.25,44794.879999999997,46744.66,39390.019999999997,68252.990000000005,43507.93,46964.160000000003]
["D0001/IA010677/F2496/X049/R1331/001/FIN","D0001/IA010677/F2496/X049/R1331/001/FIN",41618,887,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Service Infrastructure Properties:Prior Period Corrections and Adjustments","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-12/IA02105/F0002/X116/R1814/001/CONTRA","C0040-12/IA02105/F0002/X116/R1814/001/CONTRA",57504,4873,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010636/F2496/X049/R1813/001/FIN","D0001/IA010636/F2496/X049/R1813/001/FIN",41645,914,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Business and Commercial Properties:Accrued Revenue","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-20/IA10375/F0791/X116/R1818/001/CONTRA","C0040-20/IA10375/F0791/X116/R1818/001/CONTRA",59538,6715,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010642/F0001/X049/R1331/001/FIN","D0001/IA010642/F0001/X049/R1331/001/FIN",55059,2059,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Vacant Land:Opening Balance","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010705/F0001/X049/R1331/001/FIN","D0001/IA010705/F0001/X049/R1331/001/FIN",30292,1069,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Business and Commercial Properties:Monthly Billing","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010711/F2496/X049/R1330/001/FIN","D0001/IA010711/F2496/X049/R1330/001/FIN",41697,966,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Vacant Land:Impairment:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",127,"Receivables from non-exchange transactions / Less: Impairment of Property rates",127,"Receivables from non-exchange transactions / Less: Impairment of Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA02105/F2496/X049/R1813/001/CONTRA","D0001/IA02105/F2496/X049/R1813/001/CONTRA",56884,3138,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",120," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Property rates"," _ ",120," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Property rates"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",110,"Cash Receipts By Source / Property rates"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA02108/F2496/X049/R1331/001/CONTRA","D0001/IA02108/F2496/X049/R1331/001/CONTRA",56775,2481,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA10375/F0791/X049/R1331/001/CONTRA","D0001/IA10375/F0791/X049/R1331/001/CONTRA",58344,2568,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA02367/F0044/X091/R1331/001/CONTRA","D0001/IA02367/F0044/X091/R1331/001/CONTRA",59813,7011,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Service Charges:Collections","IA",5000,"Other / Licensing and Regulation",5004,"Other / Licensing and Regulation"," _"," _"," _ "," _ ","_"," _"," _",130,"Current assets / Trade and other receivables from exchange transactions",130," Trade and other receivables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",115,"Trade and other receivables from exchange transactions / Other trade receivables from exchange transactions",115,"Trade and other receivables from exchange transactions / Other trade receivables from exchange transactions",null,"D","_",null,null,11,111,"Other","Licensing and Regulation",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA02378/F13637/X132/R1330/001/FIN","D0001/IA02378/F13637/X132/R1330/001/FIN",41733,1002,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Waste Management:Prior Period Corrections and Adjustments","IA",4400,"Trading services / Waste management / Solid Waste Removal",4403,"Trading services / Waste management / Solid Waste Removal"," _"," _"," _ "," _ ","_"," _"," _",130,"Current assets / Trade and other receivables from exchange transactions",130," Trade and other receivables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",113,"Trade and other receivables from exchange transactions / Waste",113,"Trade and other receivables from exchange transactions / Waste",null,"D","_",null,null,12,121,"Waste Management","Solid Waste Removal",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010694/F0001/X049/R1330/001/CONTRA","D0001/IA010694/F0001/X049/R1330/001/CONTRA",57226,3693,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Agricultural Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA10379/F2496/X049/R1815/001/CONTRA","D0001/IA10379/F2496/X049/R1815/001/CONTRA",57767,2595,"Assets:Current Assets:VAT Receivable:Input Tax General:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA10275/F2496/X049/R1331/001/FIN","D0001/IA10275/F2496/X049/R1331/001/FIN",54715,1713,"Assets:Current Assets:Receivables from Non-exchange Transactions:Accrued Income:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",129,"Receivables from non-exchange transactions / Other receivables from non-exchange transactions",129,"Receivables from non-exchange transactions / Other receivables from non-exchange transactions",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA02367/F0047/X024/R1331/001/CONTRA","D0001/IA02367/F0047/X024/R1331/001/CONTRA",59847,6975,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Service Charges:Collections","IA",2100,"Community and public safety / Community and social services / Libraries and Archives",2114,"Community and public safety / Community and social services / Libraries and Archives"," _"," _"," _ "," _ ","_"," _"," _",130,"Current assets / Trade and other receivables from exchange transactions",130," Trade and other receivables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",115,"Trade and other receivables from exchange transactions / Other trade receivables from exchange transactions",115,"Trade and other receivables from exchange transactions / Other trade receivables from exchange transactions",null,"D","_",null,null,4,42,"Community and Social Services","Libraries and Archives",null,"_","_","_","_","_",-26359,0,-26359,0,-27545,-28233,0,0,0,0,0,0,0,0]
["D0001/IA09434/F0044/X049/R1330/001/FIN","D0001/IA09434/F0044/X049/R1330/001/FIN",54935,1935,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Charges","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",480," _ ","Cash Payments by Type / Other expenditure"," _ ",480," _ ","Cash Payments by Type / Other expenditure","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA09588/F0791/X049/R1330/001/FIN","D0001/IA09588/F0791/X049/R1330/001/FIN",54850,1850,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",280,"Other Cash Flows by Source / Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA10371/F0001/X049/R0395/001/CONTRA","D0001/IA10371/F0001/X049/R0395/001/CONTRA",58996,3613,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA10376/F2496/X049/R1331/001/CONTRA","D0001/IA10376/F2496/X049/R1331/001/CONTRA",57773,2566,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA10375/F2496/X049/R1818/001/CONTRA","D0001/IA10375/F2496/X049/R1818/001/CONTRA",56803,2577,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA09630/F9418/X049/R1330/001/FIN","D0001/IA09630/F9418/X049/R1330/001/FIN",54920,1920,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Interest Earned","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",170," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Interest"," _ ",170," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Interest"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",190,"Cash Receipts By Source / Interest earned - outstanding debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA10373/F2496/X049/R1812/001/CONTRA","D0001/IA10373/F2496/X049/R1812/001/CONTRA",57787,2600,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA10378/F2496/X049/R1817/001/CONTRA","D0001/IA10378/F2496/X049/R1817/001/CONTRA",58979,3587,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL27875/F13530/X032/R1331/001/CONTRA","D0001/IL27875/F13530/X032/R1331/001/CONTRA",59569,6745,"Liabilities:Current Liabilities:Trade and Other Payable Non-exchange Transactions:Transfers and Subsidies Unspent:Operational:Monetary Allocations:Public Corporations:Other Transfers Public Corporations:Unspecified:Specify (Replace with the name of the Entity):Receipts","IL",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_"," _"," _",390,"Current liabilities / Trade and other payables from non-exchange transactions",390," Trade and other payables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",null,"D","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA11212/F2496/X049/R1331/001/CONTRA","D0001/IA11212/F2496/X049/R1331/001/CONTRA",57275,3717,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Sports Clubs and Fields:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA02376/F0930/X132/R1331/070/CONTRA","D0001/IA02376/F0930/X132/R1331/070/CONTRA",59892,6972,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Waste Management:Monthly Billing","IA",4400,"Trading services / Waste management / Solid Waste Removal",4403,"Trading services / Waste management / Solid Waste Removal"," _"," _"," _ "," _ ","_"," _"," _",130,"Current assets / Trade and other receivables from exchange transactions",130," Trade and other receivables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",113,"Trade and other receivables from exchange transactions / Waste",113,"Trade and other receivables from exchange transactions / Waste",null,"D","_",null,null,12,121,"Waste Management","Solid Waste Removal",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA05106/F0001/X049/R1330/001/FIN","D0001/IA05106/F0001/X049/R1330/001/FIN",55121,2121,"Assets:Non-current Assets:Intangible Assets:Cost:Other:In-use:Computer Software:Opening Balance","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",270,"Non current assets / Intangible assets",270," Intangible assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",1370,"Intangible Assets",1370,"Intangible Assets",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",1271555,0,1271555,0,1271555,1271555,0,0,0,0,0,0,0,0]
["D0001/IA11248/F2496/X049/R1814/001/FIN","D0001/IA11248/F2496/X049/R1814/001/FIN",30303,1080,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Residential Sectional Title Garages:Impairment:Reversal","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",127,"Receivables from non-exchange transactions / Less: Impairment of Property rates",127,"Receivables from non-exchange transactions / Less: Impairment of Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA09806/F0791/X049/R1330/001/FIN","D0001/IA09806/F0791/X049/R1330/001/FIN",54847,1847,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA11247/F2496/X049/R1814/001/FIN","D0001/IA11247/F2496/X049/R1814/001/FIN",30382,1151,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Residential Sectional Title Garages:Impairment:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",127,"Receivables from non-exchange transactions / Less: Impairment of Property rates",127,"Receivables from non-exchange transactions / Less: Impairment of Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA10375/F13638/X132/R1330/001/CONTRA","D0001/IA10375/F13638/X132/R1330/001/CONTRA",57267,2987,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",4400,"Trading services / Waste management / Solid Waste Removal",4403,"Trading services / Waste management / Solid Waste Removal"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,12,121,"Waste Management","Solid Waste Removal",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL39588/F0046/X049/R1331/001/CONTRA","D0001/IL39588/F0046/X049/R1331/001/CONTRA",59830,7003,"Liabilities:Current Liabilities:VAT Payable:  Output Tax Accrual:Recognised","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",-24063,0,-19563,4500,-25146,-25775,0,0,0,0,0,0,0,0]
["D0001/IL093045/F13641/X116/R1331/001/CONTRA","D0001/IL093045/F13641/X116/R1331/001/CONTRA",59554,6791,"Liabilities:Current Liabilities:Trade and Other Payable Non-exchange Transactions:Transfers and Subsidies Unspent:Operational:Monetary Allocations:Provincial Government:KwaZulu-Natal:Capacity Building and Other:Specify (Add grant description):Transferred to Revenue/Capital Expenditure","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_"," _"," _",390,"Current liabilities / Trade and other payables from non-exchange transactions",390," Trade and other payables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",null,"D","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL39589/F0047/X101/R1331/001/CONTRA","D0001/IL39589/F0047/X101/R1331/001/CONTRA",59861,6984,"Liabilities:Current Liabilities:VAT Payable:  Output Tax Accrual:Transfers","IL",3100,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer",3107,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"D","_",null,null,8,81,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,"_","_","_","_","_",81432,0,99432,18000,85096,87224,0,0,0,0,0,0,0,0]
["D0001/IE00534/F0041/X047/R1331/001/CONTRA","D0001/IE00534/F0041/X047/R1331/001/CONTRA",58148,6511,"Expenditure:Inventory Consumed:Materials and Supplies","IE",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management",3400,"Expenditure / Inventory consumed",3400,"Expenditure / Inventory consumed","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,6002,"Inventory Consumed - Other","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL37832/F0045/X046/R1331/001/CONTRA","D0001/IL37832/F0045/X046/R1331/001/CONTRA",59839,6992,"Liabilities:Current Liabilities:VAT Payable: Output Tax:Transfers","IL",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"D","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IZ00036/F0002/X047/R1330/001/FIN","D0001/IZ00036/F0002/X047/R1330/001/FIN",70373,9874,"Gains and Losses:Fair Value Adjustment:Investment Property:Gains","IR",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management",2700,"Non-Exchange Revenue / Other Gains",2700,"Non-Exchange Revenue / Other Gains","_",2080,"Funded by Internally generated funds"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/LN00006/F0041/X049/R1331/001/CONTRA","D0001/LN00006/F0041/X049/R1331/001/CONTRA",56732,2539,"Net Assets:Accumulated Surplus/(Deficit):Opening Balance","LN",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",530,"COMMUNITY WEALTH/EQUITY / Accumulated surplus/(deficit)",530," Accumulated surplus"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",461,"Accumulated Surplus/(Deficit) / Accumulated Surplus/(Deficit) - opening balance",461,"Accumulated Surplus/(Deficit) / Accumulated Surplus/(Deficit) - opening balance",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL093087/F0001/X049/R1330/001/FIN","D0001/IL093087/F0001/X049/R1330/001/FIN",55157,2157,"Liabilities:Current Liabilities:Trade and Other Payable Non-exchange Transactions:Transfers and Subsidies Unspent:Operational:Monetary Allocations:Provincial Government:KwaZulu-Natal:Capacity Building and Other:Specify (Add grant description):Opening Balance","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",390,"Current liabilities / Trade and other payables from non-exchange transactions",390," Trade and other payables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL65531/F1169/X046/R1330/001/CONTRA","D0001/IL65531/F1169/X046/R1330/001/CONTRA",56750,2638,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"D","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL00751/F0001/X049/R1330/001/FIN","D0001/IL00751/F0001/X049/R1330/001/FIN",54974,1958,"Liabilities:Current Liabilities:Provision:Leave:Reductions (without Outflow of Economic Benefits)","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",400,"Current liabilities / Provision",400," Provision"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1005,"Other provisions","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IR00961/F0001/X024/R1331/001/COMM","D0001/IR00961/F0001/X024/R1331/001/COMM",41329,810,"Revenue:Exchange Revenue:Sales of Goods and Rendering of Services:Library Fees:Membership","IR",2100,"Community and public safety / Community and social services / Libraries and Archives",2114,"Community and public safety / Community and social services / Libraries and Archives",700,"Exchange Revenue / Sale of Goods and Rendering of Services",700,"Exchange Revenue / Sale of Goods and Rendering of Services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,4,42,"Community and Social Services","Libraries and Archives",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IA10375/F0041/X052/R1812/001/CONTRA","O0001/IA10375/F0041/X052/R1812/001/CONTRA",56304,5468,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Information Technology",1207,"Municipal governance and administration / Finance and administration / Information Technology"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,18,"Finance and Administration","Information Technology",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IA10378/F0041/X045/R1330/001/CONTRA","O0001/IA10378/F0041/X045/R1330/001/CONTRA",58634,6260,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",1100,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive",1120,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,3,31,"Executive and Council","Municipal Manager, Town Secretary and Chief Executive",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IA11272/F0001/X049/R1330/001/CONTRA","O0001/IA11272/F0001/X049/R1330/001/CONTRA",59863,8486,"Assets:Current Assets:Receivables from Non-exchange Transactions:Service charges:Electricity:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",129,"Receivables from non-exchange transactions / Other receivables from non-exchange transactions",129,"Receivables from non-exchange transactions / Other receivables from non-exchange transactions",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IE00036/F13636/X024/R1330/001/LIBR","O0001/IE00036/F13636/X024/R1330/001/LIBR",40789,324,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","IE",2100,"Community and public safety / Community and social services / Libraries and Archives",2114,"Community and public safety / Community and social services / Libraries and Archives",3100,"Expenditure / Employee related costs",3100,"Expenditure / Employee related costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2001," Basic Salaries and Wages","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_","MS",null,4,42,"Community and Social Services","Libraries and Archives",null,"_","_","_","_","_",2571160,0,2571160,0,2706146,2814392,0,196238.07999999999,197546.16,192198.08,179787.57,179787.57,180310.95,180310.95]
["D0001/IR007148/F2496/X049/R1330/001/FIN","D0001/IR007148/F2496/X049/R1330/001/FIN",51825,1346,"Revenue:Non-exchange Revenue:Property Rates by Usage:Vacant Land","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",-2799351,0,-3716702,-917351,-2925322,-2998455,0,-309870.24,-309870.24,-309870.24,-309870.24,-309336.96000000002,-309532.86,-309532.86]
["D0001/IL65531/F1169/X046/R1331/001/CONTRA","D0001/IL65531/F1169/X046/R1331/001/CONTRA",56753,2649,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"D","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IR007148/F2496/X049/R1331/001/FIN","D0001/IR007148/F2496/X049/R1331/001/FIN",51819,1340,"Revenue:Non-exchange Revenue:Property Rates by Usage:Vacant Land","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IE00583/F0041/X045/R1331/001/MM","O0001/IE00583/F0041/X045/R1331/001/MM",54455,1587,"Expenditure:Operational Cost:Printing, Publications and Books","IE",1100,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive",1120,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive",4100,"Expenditure / Operational costs",4100,"Expenditure / Operational costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2904," Other Expenditure","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,3,31,"Executive and Council","Municipal Manager, Town Secretary and Chief Executive",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IA10373/F0041/X044/R1331/001/CONTRA","O0001/IA10373/F0041/X044/R1331/001/CONTRA",58702,5648,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1100,"Municipal governance and administration / Executive and council / Mayor and Council",1110,"Municipal governance and administration / Executive and council / Mayor and Council"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,3,32,"Executive and Council","Mayor and Council",null,"_","_","_","_","_",88500,0,88500,0,92483,94795,0,0,0,0,0,0,0,0]
["D0001/IL37840/F9426/X049/R1330/001/CONTRA","D0001/IL37840/F9426/X049/R1330/001/CONTRA",70348,9880,"Liabilities:Current Liabilities:VAT Payable: VAT Control:Transfers","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IA10375/F13638/X100/R1814/001/CONTRA","O0001/IA10375/F13638/X100/R1814/001/CONTRA",70126,9662,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",3100,"Economic and environmental services / Planning and development / Support to Local Municipalities",3110,"Economic and environmental services / Planning and development / Support to Local Municipalities"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,null,0," _ ","Support to Local Municipalities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IA00122/F0045/X047/R1330/001/CONTRA","O0001/IA00122/F0045/X047/R1330/001/CONTRA",56179,6581,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Accumulated Depreciation:Depreciation","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_"," _"," _",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_",110,"Infrastructure / Roads Infrastructure",110," Roads Infrastructure",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",243,"Property, plant and equipment (PPE) / Less: Accumulated depreciation",null,"O","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",-6312071,0,-6100767,211304,-6596114,-6761017,0,0,0,0,0,0,0,0]
["O0001/IA10373/F0001/X047/R1330/001/CONTRA","O0001/IA10373/F0001/X047/R1330/001/CONTRA",58809,3895,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL39588/F2496/X049/R1816/001/CONTRA","D0001/IL39588/F2496/X049/R1816/001/CONTRA",56902,3390,"Liabilities:Current Liabilities:VAT Payable:  Output Tax Accrual:Recognised","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IA10379/F0041/X133/R1331/001/CONTRA","O0001/IA10379/F0041/X133/R1331/001/CONTRA",58486,2819,"Assets:Current Assets:VAT Receivable:Input Tax General:Transfers","IA",4400,"Trading services / Waste management / Street Cleaning",4404,"Trading services / Waste management / Street Cleaning"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,12,122,"Waste Management","Street Cleaning",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL53922/F0041/X046/R1331/001/FIN","D0001/IL53922/F0041/X046/R1331/001/FIN",55417,2373,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Leave Accrual:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"D","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IA10353/F0041/X046/R1330/001/CONTRA","O0001/IA10353/F0041/X046/R1330/001/CONTRA",56286,5525,"Assets:Current Assets:Inventory:Materials and Supplies:Issues","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_"," _"," _",160,"Current assets / Inventory",160," Inventory"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1219,"Materials and Supplies / Issues",1219,"Materials and Supplies / Issues",null,"O","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",-300000,0,-400000,-100000,-313500,-321338,0,0,0,0,0,0,0,0]
["D0001/IL53985/F0791/X049/R1330/001/FIN","D0001/IL53985/F0791/X049/R1330/001/FIN",55317,2293,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Retentions:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL65531/F13530/X035/R1331/001/CONTRA","D0001/IL65531/F13530/X035/R1331/001/CONTRA",59924,7103,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"D","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL54000/F0041/X049/R1330/001/FIN","D0001/IL54000/F0041/X049/R1330/001/FIN",55197,2173,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Pension Control:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",390," _ ","Cash Payments by Type / Employee related costs","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IA10378/F0041/X053/R1331/001/CONTRA","O0001/IA10378/F0041/X053/R1331/001/CONTRA",58736,5510,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Legal Services",1208,"Municipal governance and administration / Finance and administration / Legal Services"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,17,"Finance and Administration","Legal Services",null,"_","_","_","_","_",30000,0,105000,75000,31350,32134,0,0,0,0,0,0,0,0]
["O0001/IL65531/F0041/X046/R1330/001/CONTRA","O0001/IL65531/F0041/X046/R1330/001/CONTRA",56289,5489,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",172500,0,172500,0,180263,184769,0,0,0,0,0,0,0,0]
["O0001/IA02105/F0786/X098/R1331/001/CONTRA","O0001/IA02105/F0786/X098/R1331/001/CONTRA",59500,6703,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",3100,"Economic and environmental services / Planning and development / Economic Development/Planning",3105,"Economic and environmental services / Planning and development / Economic Development/Planning"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ",160," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Transfers and Subsidies - Capital"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",280,"Other Cash Flows by Source / Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","O","_",null,null,8,83,"Planning and Development","Economic Development/Planning",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0009-1/IL65531/F09682/X032/R1331/001/CONTRA","O0009-1/IL65531/F09682/X032/R1331/001/CONTRA",70223,9729,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",3450000,0,0,-3450000,0,0,0,0,0,0,0,0,0,0]
["O0001/IA10376/F1177/X059/R1330/001/CONTRA","O0001/IA10376/F1177/X059/R1330/001/CONTRA",58798,6178,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Valuation Service",1214,"Municipal governance and administration / Finance and administration / Valuation Service"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,20,"Finance and Administration","Valuation Service",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0018-2/IA10373/F0041/X046/R1330/001/CONTRA","O0018-2/IA10373/F0041/X046/R1330/001/CONTRA",58821,5472,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IA10379/F0041/X101/R1330/001/CONTRA","O0001/IA10379/F0041/X101/R1330/001/CONTRA",58832,6081,"Assets:Current Assets:VAT Receivable:Input Tax General:Transfers","IA",3100,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer",3107,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,8,81,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,"_","_","_","_","_",-34500,0,-34500,0,-36053,-36954,0,0,0,0,0,0,0,0]
["O0001/IA10378/F0001/X049/R1812/001/CONTRA","O0001/IA10378/F0001/X049/R1812/001/CONTRA",70124,9664,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0095-1/IA10379/F13621/X006/R1331/001/CONTRA","O0095-1/IA10379/F13621/X006/R1331/001/CONTRA",58382,2665,"Assets:Current Assets:VAT Receivable:Input Tax General:Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/LN00006/F0001/X046/R1330/001/CONTRA","D0001/LN00006/F0001/X046/R1330/001/CONTRA",56689,2550,"Net Assets:Accumulated Surplus/(Deficit):Opening Balance","LN",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_"," _"," _",530,"COMMUNITY WEALTH/EQUITY / Accumulated surplus/(deficit)",530," Accumulated surplus"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",461,"Accumulated Surplus/(Deficit) / Accumulated Surplus/(Deficit) - opening balance",461,"Accumulated Surplus/(Deficit) / Accumulated Surplus/(Deficit) - opening balance",null,"D","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",1234512,0,0,-1234512,0,0,0,0,0,0,0,0,0,0]
["O0001/IA02108/F0041/X006/R1331/001/CONTRA","O0001/IA02108/F0041/X006/R1331/001/CONTRA",55993,6355,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","O","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IE00552/F0041/X116/R1330/001/TECH","O0001/IE00552/F0041/X116/R1330/001/TECH",40955,399,"Expenditure:Operational Cost:Bargaining Council","IE",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads",4100,"Expenditure / Operational costs",4100,"Expenditure / Operational costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2904," Other Expenditure","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IE00807/F0041/X091/R1331/001/LIC","O0001/IE00807/F0041/X091/R1331/001/LIC",41263,672,"Expenditure:Operational Cost:Licences:Licence Agency Fees","IE",5000,"Other / Licensing and Regulation",5004,"Other / Licensing and Regulation",4100,"Expenditure / Operational costs",4100,"Expenditure / Operational costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2904," Other Expenditure","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,11,111,"Other","Licensing and Regulation",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IE03969/F0041/X006/R1330/001/COMM","O0001/IE03969/F0041/X006/R1330/001/COMM",40981,147,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","IE",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities",3100,"Expenditure / Employee related costs",3100,"Expenditure / Employee related costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2004," Overtime","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_","MS",null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,1252.52,14456.53,4107.71,19253.599999999999,20636.84,0,37081.86]
["O0001/IA02108/F0041/X132/R1331/001/CONTRA","O0001/IA02108/F0041/X132/R1331/001/CONTRA",55515,2826,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",4400,"Trading services / Waste management / Solid Waste Removal",4403,"Trading services / Waste management / Solid Waste Removal"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","O","_",null,null,12,121,"Waste Management","Solid Waste Removal",null,"_","_","_","_","_",-47840,0,-24840,23000,-49993,-51243,0,0,0,0,0,0,0,0]
["O0001/IE00121/F0041/X049/R1330/001/FIN","O0001/IE00121/F0041/X049/R1330/001/FIN",41179,336,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","IE",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",3100,"Expenditure / Employee related costs",3100,"Expenditure / Employee related costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2007," Cellphone Allowance","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_","MS",null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,4500,4500,4500,4500]
["O0001/IE00534/F0041/X052/R1331/001/CORP","O0001/IE00534/F0041/X052/R1331/001/CORP",41295,703,"Expenditure:Inventory Consumed:Materials and Supplies","IE",1200,"Municipal governance and administration / Finance and administration / Information Technology",1207,"Municipal governance and administration / Finance and administration / Information Technology",3400,"Expenditure / Inventory consumed",3400,"Expenditure / Inventory consumed","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,6002,"Inventory Consumed - Other","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,18,"Finance and Administration","Information Technology",null,"_","_","_","_","_",90000,0,300000,210000,94050,96401,0,1306.4000000000001,700,26743.64,27151.05,151439.29999999999,13093.9,1207.6500000000001]
["O0001/IE06922/F0041/X116/R1330/001/TECH","O0001/IE06922/F0041/X116/R1330/001/TECH",54831,1836,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Allowance:Travel or Motor Vehicle","IE",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads",3100,"Expenditure / Employee related costs",3100,"Expenditure / Employee related costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2006," Motor Vehicle Allowance","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_","SM",null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IA10375/F0041/X047/R1330/001/CONTRA","O0001/IA10375/F0041/X047/R1330/001/CONTRA",56448,4009,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IE00792/F0041/X052/R1812/001/CORP","O0001/IE00792/F0041/X052/R1812/001/CORP",54809,1814,"Expenditure:Operational Cost:External Computer Service:Software Licences","IE",1200,"Municipal governance and administration / Finance and administration / Information Technology",1207,"Municipal governance and administration / Finance and administration / Information Technology",4100,"Expenditure / Operational costs",4100,"Expenditure / Operational costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2904," Other Expenditure","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,18,"Finance and Administration","Information Technology",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IL53775/F0041/X049/R1330/001/CONTRA","O0001/IL53775/F0041/X049/R1330/001/CONTRA",56451,3721,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Auditor-General of South Africa:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",480," _ ","Cash Payments by Type / Other expenditure","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",2392000,0,2277000,-115000,2499640,2562131,0,0,0,0,0,0,0,0]
["O0001/IL65531/F1182/X099/R1330/001/CONTRA","O0001/IL65531/F1182/X099/R1330/001/CONTRA",70366,9867,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",3100,"Economic and environmental services / Planning and development / Project Management Unit",3108,"Economic and environmental services / Planning and development / Project Management Unit"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,8,86,"Planning and Development","Project Management Unit",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1244-10/IL53821/F0041/X020/R1331/001/CONTRA","O1244-10/IL53821/F0041/X020/R1331/001/CONTRA",56567,5257,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : General:Withdrawals","IL",2100,"Community and public safety / Community and social services / Education",2110,"Community and public safety / Community and social services / Education"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",480," _ ","Cash Payments by Type / Other expenditure","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,5,52,"Community and Social Services2","Education",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IL53857/F0041/X046/R1330/001/CONTRA","O0001/IL53857/F0041/X046/R1330/001/CONTRA",56010,6342,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Overtime:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",390," _ ","Cash Payments by Type / Employee related costs","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",791551,0,791551,0,833107,866431,0,0,0,0,0,0,0,0]
["O0001/IE07063/F0041/X006/R1330/001/COMM","O0001/IE07063/F0041/X006/R1330/001/COMM",41504,158,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Service Related Benefits:Leave Pay","IE",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities",3100,"Expenditure / Employee related costs",3100,"Expenditure / Employee related costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2010," Payments in lieu of leave","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_","SM",null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IL53987/F1182/X116/R1330/001/CONTRA","O0001/IL53987/F1182/X116/R1330/001/CONTRA",70414,0,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Salary Control - Employee Related Costs:Deposits","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IL53992/F0041/X116/R1330/001/CONTRA","O0001/IL53992/F0041/X116/R1330/001/CONTRA",56141,6203,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Leave Control:Withdrawals","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",390," _ ","Cash Payments by Type / Employee related costs","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",127282,0,127282,0,133964,139323,0,0,0,0,0,0,0,0]
["O1255-1/IA10375/F13636/X024/R1331/001/CONTRA","O1255-1/IA10375/F13636/X024/R1331/001/CONTRA",55703,4273,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",2100,"Community and public safety / Community and social services / Libraries and Archives",2114,"Community and public safety / Community and social services / Libraries and Archives"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,4,42,"Community and Social Services","Libraries and Archives",null,"_","_","_","_","_",3000,0,3000,0,3135,3213,0,0,0,0,0,0,0,0]
["O0001/IL53821/F0041/X101/R1331/001/CONTRA","O0001/IL53821/F0041/X101/R1331/001/CONTRA",56242,6054,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : General:Withdrawals","IL",3100,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer",3107,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",480," _ ","Cash Payments by Type / Other expenditure","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,8,81,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IL65528/F0041/X091/R1331/001/CONTRA","O0001/IL65528/F0041/X091/R1331/001/CONTRA",56344,5572,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Inventory:Withdrawals","IL",5000,"Other / Licensing and Regulation",5004,"Other / Licensing and Regulation"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",440," _ ","Cash Payments by Type / Acquisition inventory - water and other inventory","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,11,111,"Other","Licensing and Regulation",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0008-3/IL65531/F13530/X035/R1331/001/CONTRA","O0008-3/IL65531/F13530/X035/R1331/001/CONTRA",70239,9713,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",14517600,0,14517600,0,15170892,15550164,0,0,0,0,0,0,0,0]
["O1278-2/IE00534/F1169/X087/R1331/001/COMM","O1278-2/IE00534/F1169/X087/R1331/001/COMM",41094,453,"Expenditure:Inventory Consumed:Materials and Supplies","IE",5000,"Other / Tourism",5006,"Other / Tourism",3400,"Expenditure / Inventory consumed",3400,"Expenditure / Inventory consumed","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,6002,"Inventory Consumed - Other","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,5,54,"Community and Social Services2","Tourism",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0029-1/IA10376/F0041/X052/R1331/001/CONTRA","O0029-1/IA10376/F0041/X052/R1331/001/CONTRA",57904,4462,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Information Technology",1207,"Municipal governance and administration / Finance and administration / Information Technology"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,18,"Finance and Administration","Information Technology",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IL54005/F13636/X024/R1330/001/CONTRA","O0001/IL54005/F13636/X024/R1330/001/CONTRA",56104,6285,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Medical Aid Control:Withdrawals","IL",2100,"Community and public safety / Community and social services / Libraries and Archives",2114,"Community and public safety / Community and social services / Libraries and Archives"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",390," _ ","Cash Payments by Type / Employee related costs","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,42,"Community and Social Services","Libraries and Archives",null,"_","_","_","_","_",289574,0,289574,0,304776,316967,0,0,0,0,0,0,0,0]
["O1333-1/IA10373/F0041/X125/R1331/001/CONTRA","O1333-1/IA10373/F0041/X125/R1331/001/CONTRA",58290,3567,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",15000,0,15000,0,15675,16067,0,0,0,0,0,0,0,0]
["O0001/IE00678/F0041/X046/R1330/001/CORP","O0001/IE00678/F0041/X046/R1330/001/CORP",54499,1627,"Expenditure:Contracted Services:Outsourced Services:Cleaning Services","IE",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",3800,"Expenditure / Contracted services",3800,"Expenditure / Contracted services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2701," Outsourced Services","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0025-1/IL53820/F0041/X104/R1331/001/CONTRA","O0025-1/IL53820/F0041/X104/R1331/001/CONTRA",55941,6435,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : General:Deposits","IL",3100,"Economic and environmental services / Planning and development / Regional Planning and Development",3106,"Economic and environmental services / Planning and development / Regional Planning and Development"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,8,84,"Planning and Development","Regional Planning and Development",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0009-1/IA10378/F1168/X032/R1331/001/CONTRA","O0009-1/IA10378/F1168/X032/R1331/001/CONTRA",70392,0,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,450000,450000,600000,0,0,0,0,0,0,0,0,0]
["O1220-3/IA10373/F0041/X076/R1331/001/CONTRA","O1220-3/IA10373/F0041/X076/R1331/001/CONTRA",59081,3862,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",2500,"Community and public safety / Health / Health Services",2502,"Community and public safety / Health / Health Services"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,15,151,"Health","Health Services",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0013-1/IA10373/F0041/X028/R1331/001/CONTRA","O0013-1/IA10373/F0041/X028/R1331/001/CONTRA",57971,6041,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",2100,"Community and public safety / Community and social services / Population Development",2118,"Community and public safety / Community and social services / Population Development"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,4,43,"Community and Social Services","Population Development",null,"_","_","_","_","_",41160,0,32160,-9000,43012,44087,0,0,0,0,0,0,0,0]
["O1333-6/IL65531/F0041/X129/R1331/001/CONTRA","O1333-6/IL65531/F0041/X129/R1331/001/CONTRA",56499,5381,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",332810,0,217810,-115000,347786,356481,0,0,0,0,0,0,0,0]
["O1220-1/IL65530/F0041/X076/R1331/001/CONTRA","O1220-1/IL65530/F0041/X076/R1331/001/CONTRA",55620,3818,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2500,"Community and public safety / Health / Health Services",2502,"Community and public safety / Health / Health Services"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,15,151,"Health","Health Services",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1242-1/IA10353/F0041/X005/R1331/001/CONTRA","O1242-1/IA10353/F0041/X005/R1331/001/CONTRA",56360,5604,"Assets:Current Assets:Inventory:Materials and Supplies:Issues","IA",2100,"Community and public safety / Community and social services / Child Care Facilities",2105,"Community and public safety / Community and social services / Child Care Facilities"," _"," _"," _ "," _ ","_"," _"," _",160,"Current assets / Inventory",160," Inventory"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1219,"Materials and Supplies / Issues",1219,"Materials and Supplies / Issues",null,"O","_",null,null,4,49,"Community and Social Services","Child Care Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1220-1/IE00739/F0041/X076/R1331/001/COMM","O1220-1/IE00739/F0041/X076/R1331/001/COMM",54382,1514,"Expenditure:Inventory Consumed:Consumables:Zero Rated","IE",2500,"Community and public safety / Health / Health Services",2502,"Community and public safety / Health / Health Services",3400,"Expenditure / Inventory consumed",3400,"Expenditure / Inventory consumed","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,6002,"Inventory Consumed - Other","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,15,151,"Health","Health Services",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1223-1/IA10379/F0041/X051/R1330/001/CONTRA","O1223-1/IA10379/F0041/X051/R1330/001/CONTRA",58558,4380,"Assets:Current Assets:VAT Receivable:Input Tax General:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Human Resources",1206,"Municipal governance and administration / Finance and administration / Human Resources"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,15,"Finance and Administration","Human Resources",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IE07230/F0041/X044/R1330/001/EXEC","O0001/IE07230/F0041/X044/R1330/001/EXEC",41398,397,"Expenditure:Remuneration of Councillors:Total for All Other Councillors:Allowances and Service Related Benefits:Basic Salary","IE",1100,"Municipal governance and administration / Executive and council / Mayor and Council",1110,"Municipal governance and administration / Executive and council / Mayor and Council",3200,"Expenditure / Remuneration of councillors",3200,"Expenditure / Remuneration of councillors","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_",210001,"Basic Salaries and Wages",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,3,32,"Executive and Council","Mayor and Council",null,"_","_","_","_","_",3841907,0,3841907,0,4014793,4115163,0,317839.19,317839.19,317839.19,443375.29,325795.96000000002,325795.96000000002,325795.96000000002]
["O1223-3/IL65531/F0041/X044/R1331/001/CONTRA","O1223-3/IL65531/F0041/X044/R1331/001/CONTRA",56376,5659,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1100,"Municipal governance and administration / Executive and council / Mayor and Council",1110,"Municipal governance and administration / Executive and council / Mayor and Council"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,3,32,"Executive and Council","Mayor and Council",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1236-1/IE00534/F0041/X045/R1331/001/MM","O1236-1/IE00534/F0041/X045/R1331/001/MM",41489,271,"Expenditure:Inventory Consumed:Materials and Supplies","IE",1100,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive",1120,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive",3400,"Expenditure / Inventory consumed",3400,"Expenditure / Inventory consumed","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,6002,"Inventory Consumed - Other","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,3,31,"Executive and Council","Municipal Manager, Town Secretary and Chief Executive",null,"_","_","_","_","_",1000000,0,500000,-500000,1045000,1071125,0,0,0,0,0,0,600,253450.6]
["O1550-1/IA10378/F0041/X101/R1331/001/CONTRA","O1550-1/IA10378/F0041/X101/R1331/001/CONTRA",58672,6138,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",3100,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer",3107,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",1510,"Machinery and Equipment"," _ ",1510,"Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,8,81,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IL53820/F1177/X049/R1330/001/CONTRA","O0001/IL53820/F1177/X049/R1330/001/CONTRA",56193,3104,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : General:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",-299000,0,-120750,178250,-299000,-299000,0,0,0,0,0,0,0,0]
["O1245-1/IL65528/F0041/X028/R1331/001/CONTRA","O1245-1/IL65528/F0041/X028/R1331/001/CONTRA",56597,6633,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Inventory:Withdrawals","IL",2100,"Community and public safety / Community and social services / Population Development",2118,"Community and public safety / Community and social services / Population Development"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",440," _ ","Cash Payments by Type / Acquisition inventory - water and other inventory","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,43,"Community and Social Services","Population Development",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1244-4/IA10353/F0041/X018/R1331/001/TECH","O1244-4/IA10353/F0041/X018/R1331/001/TECH",59470,4199,"Assets:Current Assets:Inventory:Materials and Supplies:Issues","IA",2100,"Community and public safety / Community and social services / Cultural Matters",2108,"Community and public safety / Community and social services / Cultural Matters"," _"," _"," _ "," _ ","_"," _"," _",160,"Current assets / Inventory",160," Inventory"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1219,"Materials and Supplies / Issues",1219,"Materials and Supplies / Issues",null,"O","_",null,null,4,44,"Community and Social Services","Cultural Matters",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1245-3/IL53820/F0041/X028/R1331/001/CONTRA","O1245-3/IL53820/F0041/X028/R1331/001/CONTRA",56602,5208,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : General:Deposits","IL",2100,"Community and public safety / Community and social services / Population Development",2118,"Community and public safety / Community and social services / Population Development"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,43,"Community and Social Services","Population Development",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1243-1/IL65531/F13636/X024/R1331/001/CONTRA","O1243-1/IL65531/F13636/X024/R1331/001/CONTRA",55717,4286,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",2100,"Community and public safety / Community and social services / Libraries and Archives",2114,"Community and public safety / Community and social services / Libraries and Archives"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,42,"Community and Social Services","Libraries and Archives",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1244-9/IE00572/F0041/X025/R1331/001/COMM","O1244-9/IE00572/F0041/X025/R1331/001/COMM",54443,1575,"Expenditure:Operational Cost:Honoraria (Voluntarily Workers)","IE",2100,"Community and public safety / Community and social services / Literacy Programmes",2115,"Community and public safety / Community and social services / Literacy Programmes",4100,"Expenditure / Operational costs",4100,"Expenditure / Operational costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2904," Other Expenditure","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,5,51,"Community and Social Services2","Literacy Programmes",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1245-2/IA10376/F0041/X028/R1331/001/CONTRA","O1245-2/IA10376/F0041/X028/R1331/001/CONTRA",58496,5594,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",2100,"Community and public safety / Community and social services / Population Development",2118,"Community and public safety / Community and social services / Population Development"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,4,43,"Community and Social Services","Population Development",null,"_","_","_","_","_",-53484,0,-60984,-7500,-55891,-57288,0,0,0,0,0,0,0,0]
["O1244-2/IA10378/F0041/X018/R1331/001/CONTRA","O1244-2/IA10378/F0041/X018/R1331/001/CONTRA",58234,4177,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",2100,"Community and public safety / Community and social services / Cultural Matters",2108,"Community and public safety / Community and social services / Cultural Matters"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,4,44,"Community and Social Services","Cultural Matters",null,"_","_","_","_","_",39000,0,39000,0,40755,41774,0,0,0,0,0,0,0,0]
["O1254-1/IA02108/F0041/X077/R1331/001/CONTRA","O1254-1/IA02108/F0041/X077/R1331/001/CONTRA",55867,4480,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",2400,"Community and public safety / Housing / Housing",2401,"Community and public safety / Housing / Housing"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","O","_",null,null,13,131,"Housing","Housing",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1252-1/IA10375/F0041/X028/R1331/001/CONTRA","O1252-1/IA10375/F0041/X028/R1331/001/CONTRA",56607,5226,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",2100,"Community and public safety / Community and social services / Population Development",2118,"Community and public safety / Community and social services / Population Development"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,4,43,"Community and Social Services","Population Development",null,"_","_","_","_","_",10500,0,33900,23400,10973,11247,0,0,0,0,0,0,0,0]
["O0008-1/IA10373/F0041/X035/R1331/001/CONTRA","O0008-1/IA10373/F0041/X035/R1331/001/CONTRA",57931,6465,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1263-1/IL65531/F0041/X019/R1331/001/CONTRA","O1263-1/IL65531/F0041/X019/R1331/001/CONTRA",55552,2867,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",2100,"Community and public safety / Community and social services / Disaster Management",2109,"Community and public safety / Community and social services / Disaster Management"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,41,"Community and Social Services","Disaster Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1263-1/IE00703/F0041/X019/R1331/001/COMM","O1263-1/IE00703/F0041/X019/R1331/001/COMM",40872,505,"Expenditure:Contracted Services:Outsourced Services:Transport Services","IE",2100,"Community and public safety / Community and social services / Disaster Management",2109,"Community and public safety / Community and social services / Disaster Management",3800,"Expenditure / Contracted services",3800,"Expenditure / Contracted services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2701," Outsourced Services","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,4,41,"Community and Social Services","Disaster Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3612/IL37831/F2496/X049/R1330/001/CONTRA","O3612/IL37831/F2496/X049/R1330/001/CONTRA",57892,3352,"Liabilities:Current Liabilities:VAT Payable: Output Tax:Recognised","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1278-2/IL53820/F1169/X087/R1331/001/CONTRA","O1278-2/IL53820/F1169/X087/R1331/001/CONTRA",55731,4327,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : General:Deposits","IL",5000,"Other / Tourism",5006,"Other / Tourism"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,5,54,"Community and Social Services2","Tourism",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1244-8/IL53820/F0041/X028/R1331/001/CONTRA","O1244-8/IL53820/F0041/X028/R1331/001/CONTRA",55697,4264,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : General:Deposits","IL",2100,"Community and public safety / Community and social services / Population Development",2118,"Community and public safety / Community and social services / Population Development"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,43,"Community and Social Services","Population Development",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1285-1/IL53995/F1177/X049/R1330/001/CONTRA","O1285-1/IL53995/F1177/X049/R1330/001/CONTRA",56203,3114,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:UIF Control:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",-5000,0,-5000,0,-5000,-5000,0,0,0,0,0,0,0,0]
["O1264-1/IL53821/F0041/X019/R1331/001/CONTRA","O1264-1/IL53821/F0041/X019/R1331/001/CONTRA",55562,2890,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : General:Withdrawals","IL",2100,"Community and public safety / Community and social services / Disaster Management",2109,"Community and public safety / Community and social services / Disaster Management"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",480," _ ","Cash Payments by Type / Other expenditure","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,41,"Community and Social Services","Disaster Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0095-1/IL092976/F13621/X006/R1331/001/TECH","O0095-1/IL092976/F13621/X006/R1331/001/TECH",55374,2355,"Liabilities:Current Liabilities:Trade and Other Payable Non-exchange Transactions:Transfers and Subsidies Unspent:Operational:Monetary Allocations:Provincial Government:KwaZulu-Natal:Infrastructure:Specify (Add grant description):Receipts","IL",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_"," _"," _",390,"Current liabilities / Trade and other payables from non-exchange transactions",390," Trade and other payables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",null,"O","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3617/IL37831/F2496/X049/R1330/001/CONTRA","O3617/IL37831/F2496/X049/R1330/001/CONTRA",57876,3353,"Liabilities:Current Liabilities:VAT Payable: Output Tax:Recognised","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1305-1/IL53821/F0041/X097/R1331/001/CONTRA","O1305-1/IL53821/F0041/X097/R1331/001/CONTRA",55649,4227,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : General:Withdrawals","IL",3100,"Economic and environmental services / Planning and development / Development Facilitation",3104,"Economic and environmental services / Planning and development / Development Facilitation"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",480," _ ","Cash Payments by Type / Other expenditure","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,8,82,"Planning and Development","Development Facilitation",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1278-2/IE00754/F1169/X125/R1331/001/COMM","O1278-2/IE00754/F1169/X125/R1331/001/COMM",41085,445,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items","IE",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",4100,"Expenditure / Operational costs",4100,"Expenditure / Operational costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2904," Other Expenditure","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1234-2/IA10373/F0041/X132/R1331/001/CONTRA","O1234-2/IA10373/F0041/X132/R1331/001/CONTRA",58817,2973,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",4400,"Trading services / Waste management / Solid Waste Removal",4403,"Trading services / Waste management / Solid Waste Removal"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,12,121,"Waste Management","Solid Waste Removal",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1278-2/IL53996/F1169/X006/R1331/001/CONTRA","O1278-2/IL53996/F1169/X006/R1331/001/CONTRA",56002,6389,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:UIF Control:Withdrawals","IL",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",390," _ ","Cash Payments by Type / Employee related costs","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1285-1/IE00045/F1177/X049/R1330/001/FIN","O1285-1/IE00045/F1177/X049/R1330/001/FIN",41302,715,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","IE",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",3100,"Expenditure / Employee related costs",3100,"Expenditure / Employee related costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2002," Pension, UIF and Group life Contributions","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_","MS",null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",5000,0,5000,0,5000,5000,0,0,0,0,0,0,0,0]
["O1240-1/IA10373/F0041/X045/R1331/001/CONTRA","O1240-1/IA10373/F0041/X045/R1331/001/CONTRA",58662,2756,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1100,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive",1120,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,3,31,"Executive and Council","Municipal Manager, Town Secretary and Chief Executive",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1333-6/IL65530/F0041/X125/R1331/001/CONTRA","O1333-6/IL65530/F0041/X125/R1331/001/CONTRA",57705,5379,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",-59800,0,-36800,23000,-62491,-64053,0,0,0,0,0,0,0,0]
["O1305-1/IA10379/F0041/X098/R1331/001/CONTRA","O1305-1/IA10379/F0041/X098/R1331/001/CONTRA",58219,4107,"Assets:Current Assets:VAT Receivable:Input Tax General:Transfers","IA",3100,"Economic and environmental services / Planning and development / Economic Development/Planning",3105,"Economic and environmental services / Planning and development / Economic Development/Planning"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,8,83,"Planning and Development","Economic Development/Planning",null,"_","_","_","_","_",-16500,0,-12000,4500,-17243,-17674,0,0,0,0,0,0,0,0]
["O1242-1/IE00594/F0041/X005/R1331/001/COMM","O1242-1/IE00594/F0041/X005/R1331/001/COMM",41055,487,"Expenditure:Operational Cost:Signage","IE",2100,"Community and public safety / Community and social services / Child Care Facilities",2105,"Community and public safety / Community and social services / Child Care Facilities",4100,"Expenditure / Operational costs",4100,"Expenditure / Operational costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2904," Other Expenditure","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,4,49,"Community and Social Services","Child Care Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1337-2/IA10379/F0041/X045/R1331/001/CONTRA","O1337-2/IA10379/F0041/X045/R1331/001/CONTRA",59136,4451,"Assets:Current Assets:VAT Receivable:Input Tax General:Transfers","IA",1100,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive",1120,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,3,31,"Executive and Council","Municipal Manager, Town Secretary and Chief Executive",null,"_","_","_","_","_",-45000,0,-157500,-112500,-15675,-16067,0,0,0,0,0,0,0,0]
["O1305-2/IA02108/F0041/X045/R1331/001/CONTRA","O1305-2/IA02108/F0041/X045/R1331/001/CONTRA",55467,2698,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",1100,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive",1120,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","O","_",null,null,3,31,"Executive and Council","Municipal Manager, Town Secretary and Chief Executive",null,"_","_","_","_","_",-63250,0,-1098250,-1035000,-306446,-314107,0,0,0,0,0,0,0,0]
["O1333-5/IA02108/F0041/X129/R1331/001/CONTRA","O1333-5/IA02108/F0041/X129/R1331/001/CONTRA",56484,6594,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","O","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",-345000,0,-264500,80500,-360525,-369538,0,0,0,0,0,0,0,0]
["O1244-6/IE00754/F0041/X012/R1331/001/COMM","O1244-6/IE00754/F0041/X012/R1331/001/COMM",41004,207,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items","IE",2100,"Community and public safety / Community and social services / Aged Care",2101,"Community and public safety / Community and social services / Aged Care",4100,"Expenditure / Operational costs",4100,"Expenditure / Operational costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2904," Other Expenditure","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,4,48,"Community and Social Services","Aged Care",null,"_","_","_","_","_",300000,0,860000,560000,313500,321338,0,0,0,65739.13,0,0,788639.57,0]
["O1245-3/IL65530/F0041/X028/R1331/001/CONTRA","O1245-3/IL65530/F0041/X028/R1331/001/CONTRA",56604,5209,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2100,"Community and public safety / Community and social services / Population Development",2118,"Community and public safety / Community and social services / Population Development"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,43,"Community and Social Services","Population Development",null,"_","_","_","_","_",-60950,0,-111550,-50600,-63693,-65285,0,0,0,0,0,0,0,0]
["O1350-1/IL65530/F0041/X045/R1331/001/CONTRA","O1350-1/IL65530/F0041/X045/R1331/001/CONTRA",55449,2674,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",1100,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive",1120,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,3,31,"Executive and Council","Municipal Manager, Town Secretary and Chief Executive",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1255-1/IA10379/F13636/X024/R1331/001/CONTRA","O1255-1/IA10379/F13636/X024/R1331/001/CONTRA",58243,4274,"Assets:Current Assets:VAT Receivable:Input Tax General:Transfers","IA",2100,"Community and public safety / Community and social services / Libraries and Archives",2114,"Community and public safety / Community and social services / Libraries and Archives"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,4,42,"Community and Social Services","Libraries and Archives",null,"_","_","_","_","_",-3000,0,-3000,0,-3135,-3213,0,0,0,0,0,0,0,0]
["O1293-4/IE00534/F0041/X044/R1331/001/CONTRA","O1293-4/IE00534/F0041/X044/R1331/001/CONTRA",58427,5660,"Expenditure:Inventory Consumed:Materials and Supplies","IE",1100,"Municipal governance and administration / Executive and council / Mayor and Council",1110,"Municipal governance and administration / Executive and council / Mayor and Council",3400,"Expenditure / Inventory consumed",3400,"Expenditure / Inventory consumed","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,6002,"Inventory Consumed - Other","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,3,32,"Executive and Council","Mayor and Council",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1765-3/IA02103/F15762/X116/R1331/001/TECH","O1765-3/IA02103/F15762/X116/R1331/001/TECH",55354,2326,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Charges","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",480," _ ","Cash Payments by Type / Other expenditure"," _ ",480," _ ","Cash Payments by Type / Other expenditure","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1300-1/IA10375/F0041/X051/R1331/001/CONTRA","O1300-1/IA10375/F0041/X051/R1331/001/CONTRA",55506,2795,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",1200,"Municipal governance and administration / Finance and administration / Human Resources",1206,"Municipal governance and administration / Finance and administration / Human Resources"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,15,"Finance and Administration","Human Resources",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1333-10/IA10378/F0041/X129/R1331/001/CONTRA","O1333-10/IA10378/F0041/X129/R1331/001/CONTRA",59115,5311,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",14400,0,22500,8100,10973,11247,0,0,0,0,0,0,0,0]
["O1880-1/IL65531/F0041/X140/R1331/001/CONTRA","O1880-1/IL65531/F0041/X140/R1331/001/CONTRA",55898,4510,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",4300,"Trading services / Waste water management / Storm Water Management",4303,"Trading services / Waste water management / Storm Water Management"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",170,"Infrastructure / Storm water Infrastructure / Drainage Collection"," _ ",170,"Infrastructure / Storm water Infrastructure / Drainage Collection"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,14,141,"Waste Water Management","Storm Water Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2025-1/IL65531/F1180/X019/R1331/001/CONTRA","O2025-1/IL65531/F1180/X019/R1331/001/CONTRA",59400,2418,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",2100,"Community and public safety / Community and social services / Disaster Management",2109,"Community and public safety / Community and social services / Disaster Management"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,41,"Community and Social Services","Disaster Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1765-3/IA10382/F1180/X120/R1331/001/TECH","O1765-3/IA10382/F1180/X120/R1331/001/TECH",55386,2386,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Receipts","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1444-2/IL53820/F0041/X025/R1331/001/CONTRA","O1444-2/IL53820/F0041/X025/R1331/001/CONTRA",55574,2909,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : General:Deposits","IL",2100,"Community and public safety / Community and social services / Literacy Programmes",2115,"Community and public safety / Community and social services / Literacy Programmes"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,5,51,"Community and Social Services2","Literacy Programmes",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0040-6/IA10370/F0002/X116/R1814/001/CONTRA","C0040-6/IA10370/F0002/X116/R1814/001/CONTRA",57489,4919,"Assets:Current Assets:VAT Receivable:Input Tax Capital:Recognised","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2080,"Funded by Internally generated funds",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,120,120,"Infrastructure / Roads Infrastructure / Roads","Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1765-4/IA10376/F15762/X116/R1331/001/CONTRA","O1765-4/IA10376/F15762/X116/R1331/001/CONTRA",58453,5016,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3603/IA010634/F2496/X049/R1330/001/CONTRA","O3603/IA010634/F2496/X049/R1330/001/CONTRA",56931,3205,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Business and Commercial Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1373-3/IA10376/F1168/X032/R1331/001/CONTRA","O1373-3/IA10376/F1168/X032/R1331/001/CONTRA",59722,6914,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3259-1/IE00649/F0041/X015/R1331/001/TECH","O3259-1/IE00649/F0041/X015/R1331/001/TECH",41159,240,"Expenditure:Contracted Services:Contractors:Maintenance of Buildings and Facilities","IE",2100,"Community and public safety / Community and social services / Child Care Facilities",2105,"Community and public safety / Community and social services / Child Care Facilities",3800,"Expenditure / Contracted services",3800,"Expenditure / Contracted services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2703," Contractors","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",790,"Community Assets / Community Facilities / Halls"," _ ",790,"Community Assets / Community Facilities / Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","RM",null,null,4,49,"Community and Social Services","Child Care Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0177-4/IA02108/F0791/X116/R1818/001/CONTRA","C0177-4/IA02108/F0791/X116/R1818/001/CONTRA",57670,5918,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ ",310," _ ","Other Cash Flows/Payments by Type / Capital assets"," _ ",510," _ ","Capital assets","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ ","W","C","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0230-12/IA01952/F0791/X116/R1815/001/TECH","C0230-12/IA01952/F0791/X116/R1815/001/TECH",54960,1987,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","CE",2010,"Funded by National Government",230,"Non current assets / Property, plant and equipment",230," Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,790,790,"Community Assets / Community Facilities / Halls","Community Assets / Community Facilities / Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",241,"Property, plant and equipment (PPE) / PPE at cost/valuation (excl. finance leases)",null,"C","_",null,null,7,71,"Road Transport","Roads",10000,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C0230-16/IA10373/F0791/X006/R1814/001/CONTRA","C0230-16/IA10373/F0791/X006/R1814/001/CONTRA",59349,4626,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_",2010,"Funded by National Government",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null,790,790,"Community Assets / Community Facilities / Halls","Community Assets / Community Facilities / Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"C","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",593529,0,0,-593529,0,0,0,0,0,0,0,0,0,0]
["O3614/IL39588/F2496/X049/R1330/001/CONTRA","O3614/IL39588/F2496/X049/R1330/001/CONTRA",56860,3035,"Liabilities:Current Liabilities:VAT Payable:  Output Tax Accrual:Recognised","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2734-1/IE00649/F0041/X091/R1330/001/LIC","O2734-1/IE00649/F0041/X091/R1330/001/LIC",41217,791,"Expenditure:Contracted Services:Contractors:Maintenance of Buildings and Facilities","IE",5000,"Other / Licensing and Regulation",5004,"Other / Licensing and Regulation",3800,"Expenditure / Contracted services",3800,"Expenditure / Contracted services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2703," Contractors","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",1220,"Other assets / Operational Buildings / Building Plan Offices"," _ ",1220,"Other assets / Operational Buildings / Building Plan Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","RM",null,null,11,111,"Other","Licensing and Regulation",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1304-2/IA10378/F0041/X098/R1331/001/CONTRA","O1304-2/IA10378/F0041/X098/R1331/001/CONTRA",58222,4116,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",3100,"Economic and environmental services / Planning and development / Economic Development/Planning",3105,"Economic and environmental services / Planning and development / Economic Development/Planning"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,8,83,"Planning and Development","Economic Development/Planning",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3612/IA010707/F2496/X049/R1330/001/CONTRA","O3612/IA010707/F2496/X049/R1330/001/CONTRA",56990,3243,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Residential Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1333-1/IL53820/F0041/X125/R1331/001/CONTRA","O1333-1/IL53820/F0041/X125/R1331/001/CONTRA",55591,3556,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : General:Deposits","IL",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2774-2/IA10375/F0041/X108/R1331/001/CONTRA","O2774-2/IA10375/F0041/X108/R1331/001/CONTRA",56282,6116,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Recognised","IA",2300,"Community and public safety / Public safety / Fencing and Fences",2304,"Community and public safety / Public safety / Fencing and Fences"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",1200,"Other assets / Operational Buildings / Municipal Offices"," _ ",1200,"Other assets / Operational Buildings / Municipal Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,10,102,"Public Safety","Fencing and Fences",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3617/IA010644/F2496/X049/R1330/001/CONTRA","O3617/IA010644/F2496/X049/R1330/001/CONTRA",57051,3218,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Industrial Properties:Monthly Billing","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1333-3/IA10376/F0041/X129/R1331/001/CONTRA","O1333-3/IA10376/F0041/X129/R1331/001/CONTRA",58524,3611,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3617/IL37840/F2496/X049/R1330/001/CONTRA","O3617/IL37840/F2496/X049/R1330/001/CONTRA",57878,3430,"Liabilities:Current Liabilities:VAT Payable: VAT Control:Transfers","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1355-1/IL65531/F0041/X022/R1331/001/CONTRA","O1355-1/IL65531/F0041/X022/R1331/001/CONTRA",56515,4161,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",2100,"Community and public safety / Community and social services / Industrial Promotion",2112,"Community and public safety / Community and social services / Industrial Promotion"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,46,"Community and Social Services","Industrial Promotion",null,"_","_","_","_","_",188600,0,706100,517500,197087,202014,0,0,0,0,0,0,0,0]
["O1373-2/IL27875/F13530/X032/R1331/001/CONTRA","O1373-2/IL27875/F13530/X032/R1331/001/CONTRA",59358,6669,"Liabilities:Current Liabilities:Trade and Other Payable Non-exchange Transactions:Transfers and Subsidies Unspent:Operational:Monetary Allocations:Public Corporations:Other Transfers Public Corporations:Unspecified:Specify (Replace with the name of the Entity):Receipts","IL",4100,"Trading services / Energy sources / Electricity",4101,"Trading services / Energy sources / Electricity"," _"," _"," _ "," _ ","_"," _"," _",390,"Current liabilities / Trade and other payables from non-exchange transactions",390," Trade and other payables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",null,"O","_",null,null,6,61,"Energy Sources","Electricity",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2774-2/IA02108/F0041/X108/R1331/001/CONTRA","O2774-2/IA02108/F0041/X108/R1331/001/CONTRA",56281,6123,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",2300,"Community and public safety / Public safety / Fencing and Fences",2304,"Community and public safety / Public safety / Fencing and Fences"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",1200,"Other assets / Operational Buildings / Municipal Offices"," _ ",1200,"Other assets / Operational Buildings / Municipal Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","O","_",null,null,10,102,"Public Safety","Fencing and Fences",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3603/IA02105/F2496/X049/R1818/001/CONTRA","O3603/IA02105/F2496/X049/R1818/001/CONTRA",56949,3130,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",120," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Property rates"," _ ",120," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Property rates"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",110,"Cash Receipts By Source / Property rates"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3614/IA02105/F2496/X049/R1815/001/CONTRA","O3614/IA02105/F2496/X049/R1815/001/CONTRA",57025,3136,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",120," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Property rates"," _ ",120," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Property rates"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",110,"Cash Receipts By Source / Property rates"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA010663/F2496/X049/R1813/001/FIN","D0001/IA010663/F2496/X049/R1813/001/FIN",41647,916,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Service Purposes Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,-46477.35,-117035.24,0,0,-97986.85]
["D0001/IA010688/F0001/X049/R1812/001/FIN","D0001/IA010688/F0001/X049/R1812/001/FIN",41695,964,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Mining Properties:Impairment:Reversal","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",127,"Receivables from non-exchange transactions / Less: Impairment of Property rates",127,"Receivables from non-exchange transactions / Less: Impairment of Property rates",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA02105/F0929/X019/R1331/001/CONTRA","D0001/IA02105/F0929/X019/R1331/001/CONTRA",57609,5743,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",2100,"Community and public safety / Community and social services / Disaster Management",2109,"Community and public safety / Community and social services / Disaster Management"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",140," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Other revenue"," _ ",140," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Other revenue"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",250,"Cash Receipts By Source / Other revenue"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","D","_",null,null,4,41,"Community and Social Services","Disaster Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA02356/F0046/X129/R1331/001/CONTRA","D0001/IA02356/F0046/X129/R1331/001/CONTRA",70353,9883,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Property Rental Debtors:Monthly Billing","IA",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",130,"Current assets / Trade and other receivables from exchange transactions",130," Trade and other receivables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",115,"Trade and other receivables from exchange transactions / Other trade receivables from exchange transactions",115,"Trade and other receivables from exchange transactions / Other trade receivables from exchange transactions",null,"D","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,2645,2645,2777,2916,0,0,0,0,0,0,0,0]
["D0001/IA10378/F0001/X132/R1331/001/CONTRA","D0001/IA10378/F0001/X132/R1331/001/CONTRA",57806,2558,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",4400,"Trading services / Waste management / Solid Waste Removal",4403,"Trading services / Waste management / Solid Waste Removal"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,12,121,"Waste Management","Solid Waste Removal",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IA11273/F2496/X049/R1813/001/CONTRA","D0001/IA11273/F2496/X049/R1813/001/CONTRA",59648,8465,"Assets:Current Assets:Receivables from Non-exchange Transactions:Service charges:Electricity:Debt Write-offs","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",129,"Receivables from non-exchange transactions / Other receivables from non-exchange transactions",129,"Receivables from non-exchange transactions / Other receivables from non-exchange transactions",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL37831/F2496/X049/R1813/001/CONTRA","D0001/IL37831/F2496/X049/R1813/001/CONTRA",57830,3324,"Liabilities:Current Liabilities:VAT Payable: Output Tax:Recognised","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL53997/F0001/X049/R1330/001/FIN","D0001/IL53997/F0001/X049/R1330/001/FIN",54893,1893,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Skills Control:Deposits","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IL65531/F1177/X049/R1331/001/CONTRA","D0001/IL65531/F1177/X049/R1331/001/CONTRA",56759,2644,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D0001/IR01426/F0047/X049/R1330/001/FIN","D0001/IR01426/F0047/X049/R1330/001/FIN",59551,6728,"Revenue:Exchange Revenue:Sales of Goods and Rendering of Services:Advertisements","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",700,"Exchange Revenue / Sale of Goods and Rendering of Services",700,"Exchange Revenue / Sale of Goods and Rendering of Services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"D","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IA10378/F0041/X101/R1331/001/CONTRA","O0001/IA10378/F0041/X101/R1331/001/CONTRA",58692,6137,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",3100,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer",3107,"Economic and environmental services / Planning and development / Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,8,81,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O0001/IE00655/F0041/X046/R1330/001/CORP","O0001/IE00655/F0041/X046/R1330/001/CORP",54495,1625,"Expenditure:Contracted Services:Contractors:Pest Control and Fumigation","IE",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",3800,"Expenditure / Contracted services",3800,"Expenditure / Contracted services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2703," Contractors","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",150000,0,150000,0,156750,160669,0,440,22420,20880,24809.040000000001,17940,50030,10440]
["O0001/IE03971/F0041/X046/R1330/001/CORP","O0001/IE03971/F0041/X046/R1330/001/CORP",40931,355,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Structured","IE",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",3100,"Expenditure / Employee related costs",3100,"Expenditure / Employee related costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2004," Overtime","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_","MS",null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",791551,0,791551,0,833107,866431,0,11034.03,13121.15,11170.49,12263.35,13592.08,13279.28,19439.080000000002]
["O0001/IL53990/F0041/X046/R1330/001/CONTRA","O0001/IL53990/F0041/X046/R1330/001/CONTRA",58186,6336,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Travel Control:Withdrawals","IL",1200,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support",1201,"Municipal governance and administration / Finance and administration / Administrative and Corporate Support"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",390," _ ","Cash Payments by Type / Employee related costs","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,1,14,"Finance and Administration","Administrative and Corporate Support",null,"_","_","_","_","_",125400,0,125400,0,131983,137263,0,0,0,0,0,0,0,0]
["O0013-1/IE00677/F0041/X028/R1331/001/MM","O0013-1/IE00677/F0041/X028/R1331/001/MM",59612,6818,"Expenditure:Contracted Services:Outsourced Services:Catering Services","IE",2100,"Community and public safety / Community and social services / Population Development",2118,"Community and public safety / Community and social services / Population Development",3800,"Expenditure / Contracted services",3800,"Expenditure / Contracted services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2701," Outsourced Services","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,4,43,"Community and Social Services","Population Development",null,"_","_","_","_","_",70000,0,30000,-40000,73150,74979,0,1074.9000000000001,0,0,0,0,0,0]
["O0022-2/IA10378/F0041/X098/R1331/001/CONTRA","O0022-2/IA10378/F0041/X098/R1331/001/CONTRA",57957,4135,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",3100,"Economic and environmental services / Planning and development / Economic Development/Planning",3105,"Economic and environmental services / Planning and development / Economic Development/Planning"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,8,83,"Planning and Development","Economic Development/Planning",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1232-2/IA10373/F0041/X044/R1331/001/CONTRA","O1232-2/IA10373/F0041/X044/R1331/001/CONTRA",58698,5650,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",1100,"Municipal governance and administration / Executive and council / Mayor and Council",1110,"Municipal governance and administration / Executive and council / Mayor and Council"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,3,32,"Executive and Council","Mayor and Council",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1234-2/IL65530/F0041/X132/R1331/001/CONTRA","O1234-2/IL65530/F0041/X132/R1331/001/CONTRA",56418,2958,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",4400,"Trading services / Waste management / Solid Waste Removal",4403,"Trading services / Waste management / Solid Waste Removal"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,12,121,"Waste Management","Solid Waste Removal",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1244-8/IL65530/F0041/X028/R1331/001/CONTRA","O1244-8/IL65530/F0041/X028/R1331/001/CONTRA",55700,4265,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2100,"Community and public safety / Community and social services / Population Development",2118,"Community and public safety / Community and social services / Population Development"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,43,"Community and Social Services","Population Development",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1255-2/IA02108/F13636/X024/R1331/001/CONTRA","O1255-2/IA02108/F13636/X024/R1331/001/CONTRA",55708,4276,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",2100,"Community and public safety / Community and social services / Libraries and Archives",2114,"Community and public safety / Community and social services / Libraries and Archives"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","O","_",null,null,4,42,"Community and Social Services","Libraries and Archives",null,"_","_","_","_","_",-34500,0,-34500,0,-36052,-36954,0,0,0,0,0,0,0,0]
["O1278-2/IE00045/F1169/X006/R1331/001/COMM","O1278-2/IE00045/F1169/X006/R1331/001/COMM",54717,1715,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","IE",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities",3100,"Expenditure / Employee related costs",3100,"Expenditure / Employee related costs","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2002," Pension, UIF and Group life Contributions","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_","MS",null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1333-8/IE00640/F0041/X129/R1331/001/COMM","O1333-8/IE00640/F0041/X129/R1331/001/COMM",54425,1557,"Expenditure:Contracted Services:Contractors:First Aid","IE",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",3800,"Expenditure / Contracted services",3800,"Expenditure / Contracted services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2703," Contractors","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1354-1/IL53821/F0041/X022/R1330/001/CONTRA","O1354-1/IL53821/F0041/X022/R1330/001/CONTRA",55655,4141,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : General:Withdrawals","IL",2100,"Community and public safety / Community and social services / Industrial Promotion",2112,"Community and public safety / Community and social services / Industrial Promotion"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",480," _ ","Cash Payments by Type / Other expenditure","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,46,"Community and Social Services","Industrial Promotion",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1760-1/IA10373/F0041/X116/R1814/001/CONTRA","O1760-1/IA10373/F0041/X116/R1814/001/CONTRA",59129,5251,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",140,"Infrastructure / Roads Infrastructure / Road Furniture"," _ ",140,"Infrastructure / Roads Infrastructure / Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2390-1/IA10376/F0041/X116/R1331/001/CONTRA","O2390-1/IA10376/F0041/X116/R1331/001/CONTRA",58572,4537,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2391-1/IL65531/F0041/X116/R1331/001/CONTRA","O2391-1/IL65531/F0041/X116/R1331/001/CONTRA",56276,6048,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2392-1/IA10373/F0041/X116/R1331/001/CONTRA","O2392-1/IA10373/F0041/X116/R1331/001/CONTRA",58623,4527,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2392-1/IA10376/F0041/X116/R1331/001/CONTRA","O2392-1/IA10376/F0041/X116/R1331/001/CONTRA",58624,4536,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2392-1/IA10378/F0041/X116/R1331/001/CONTRA","O2392-1/IA10378/F0041/X116/R1331/001/CONTRA",58625,4532,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",3200,"Economic and environmental services / Road transport / Roads",3205,"Economic and environmental services / Road transport / Roads"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,7,71,"Road Transport","Roads",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2392-1/IL65530/F0041/X140/R1331/001/CONTRA","O2392-1/IL65530/F0041/X140/R1331/001/CONTRA",55909,4503,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",4300,"Trading services / Waste water management / Storm Water Management",4303,"Trading services / Waste water management / Storm Water Management"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ ",120,"Infrastructure / Roads Infrastructure / Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,14,141,"Waste Water Management","Storm Water Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2501-1/IA10376/F0041/X140/R1331/001/CONTRA","O2501-1/IA10376/F0041/X140/R1331/001/CONTRA",58584,4566,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",4300,"Trading services / Waste water management / Storm Water Management",4303,"Trading services / Waste water management / Storm Water Management"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",170,"Infrastructure / Storm water Infrastructure / Drainage Collection"," _ ",170,"Infrastructure / Storm water Infrastructure / Drainage Collection"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,14,141,"Waste Water Management","Storm Water Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2501-1/IE00080/F0041/X140/R1331/001/TECH","O2501-1/IE00080/F0041/X140/R1331/001/TECH",41148,230,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Engineering:Civil","IE",4300,"Trading services / Waste water management / Storm Water Management",4303,"Trading services / Waste water management / Storm Water Management",3800,"Expenditure / Contracted services",3800,"Expenditure / Contracted services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2702," Consultants and Professional Services","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",170,"Infrastructure / Storm water Infrastructure / Drainage Collection"," _ ",170,"Infrastructure / Storm water Infrastructure / Drainage Collection"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","RM",null,null,14,141,"Waste Water Management","Storm Water Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2502-1/IE00080/F0041/X140/R1331/001/TECH","O2502-1/IE00080/F0041/X140/R1331/001/TECH",41150,231,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Engineering:Civil","IE",4300,"Trading services / Waste water management / Storm Water Management",4303,"Trading services / Waste water management / Storm Water Management",3800,"Expenditure / Contracted services",3800,"Expenditure / Contracted services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2702," Consultants and Professional Services","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",170,"Infrastructure / Storm water Infrastructure / Drainage Collection"," _ ",170,"Infrastructure / Storm water Infrastructure / Drainage Collection"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","RM",null,null,14,141,"Waste Water Management","Storm Water Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2502-1/IL65530/F0041/X140/R1331/001/CONTRA","O2502-1/IL65530/F0041/X140/R1331/001/CONTRA",55917,4502,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",4300,"Trading services / Waste water management / Storm Water Management",4303,"Trading services / Waste water management / Storm Water Management"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",170,"Infrastructure / Storm water Infrastructure / Drainage Collection"," _ ",170,"Infrastructure / Storm water Infrastructure / Drainage Collection"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,14,141,"Waste Water Management","Storm Water Management",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2708-1/IL65531/F0041/X129/R1331/001/CONTRA","O2708-1/IL65531/F0041/X129/R1331/001/CONTRA",56581,5290,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",1030,"Community Assets / Sport and Recreation Facilities / Outdoor Facilities"," _ ",1030,"Community Assets / Sport and Recreation Facilities / Outdoor Facilities"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2734-1/IA10373/F0041/X091/R1330/001/CONTRA","O2734-1/IA10373/F0041/X091/R1330/001/CONTRA",58654,5565,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",5000,"Other / Licensing and Regulation",5004,"Other / Licensing and Regulation"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",1220,"Other assets / Operational Buildings / Building Plan Offices"," _ ",1220,"Other assets / Operational Buildings / Building Plan Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,11,111,"Other","Licensing and Regulation",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2734-1/IA10378/F0041/X045/R1331/001/CONTRA","O2734-1/IA10378/F0041/X045/R1331/001/CONTRA",58085,4345,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",1100,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive",1120,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",1220,"Other assets / Operational Buildings / Building Plan Offices"," _ ",1220,"Other assets / Operational Buildings / Building Plan Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,3,31,"Executive and Council","Municipal Manager, Town Secretary and Chief Executive",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2734-1/IA10379/F0041/X045/R1331/001/CONTRA","O2734-1/IA10379/F0041/X045/R1331/001/CONTRA",58086,4351,"Assets:Current Assets:VAT Receivable:Input Tax General:Transfers","IA",1100,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive",1120,"Municipal governance and administration / Executive and council / Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",1220,"Other assets / Operational Buildings / Building Plan Offices"," _ ",1220,"Other assets / Operational Buildings / Building Plan Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,3,31,"Executive and Council","Municipal Manager, Town Secretary and Chief Executive",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2734-1/IL65531/F0041/X091/R1330/001/CONTRA","O2734-1/IL65531/F0041/X091/R1330/001/CONTRA",56348,5571,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Withdrawals","IL",5000,"Other / Licensing and Regulation",5004,"Other / Licensing and Regulation"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ ",200," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Payments / Suppliers and employees"," _ ",450," _ ","Cash Payments by Type / Contracted services","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",1220,"Other assets / Operational Buildings / Building Plan Offices"," _ ",1220,"Other assets / Operational Buildings / Building Plan Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,11,111,"Other","Licensing and Regulation",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2774-1/IA10376/F0041/X047/R1331/001/CONTRA","O2774-1/IA10376/F0041/X047/R1331/001/CONTRA",58679,3903,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",1200,"Other assets / Operational Buildings / Municipal Offices"," _ ",1200,"Other assets / Operational Buildings / Municipal Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",-150000,0,-75000,75000,-156750,-160669,0,0,0,0,0,0,0,0]
["O2774-1/IE00649/F0041/X047/R1331/001/TECH","O2774-1/IE00649/F0041/X047/R1331/001/TECH",41233,779,"Expenditure:Contracted Services:Contractors:Maintenance of Buildings and Facilities","IE",1200,"Municipal governance and administration / Finance and administration / Asset Management",1202,"Municipal governance and administration / Finance and administration / Asset Management",3800,"Expenditure / Contracted services",3800,"Expenditure / Contracted services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2703," Contractors","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",1200,"Other assets / Operational Buildings / Municipal Offices"," _ ",1200,"Other assets / Operational Buildings / Municipal Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","RM",null,null,1,13,"Finance and Administration","Asset Management",null,"_","_","_","_","_",1000000,0,500000,-500000,1045000,1071125,0,0,0,11500,32007.9,0,26000,0]
["O3229-1/IA02108/F0041/X015/R1331/001/CONTRA","O3229-1/IA02108/F0041/X015/R1331/001/CONTRA",55919,6534,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals","IA",2100,"Community and public safety / Community and social services / Child Care Facilities",2105,"Community and public safety / Community and social services / Child Care Facilities"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",810,"Community Assets / Community Facilities / Crèches"," _ ",810,"Community Assets / Community Facilities / Crèches"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","W","O","_",null,null,4,49,"Community and Social Services","Child Care Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3229-1/IA10373/F0041/X016/R1331/001/CONTRA","O3229-1/IA10373/F0041/X016/R1331/001/CONTRA",58607,6557,"Assets:Current Assets:VAT Receivable:VAT Control (Receivable):Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",810,"Community Assets / Community Facilities / Crèches"," _ ",810,"Community Assets / Community Facilities / Crèches"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3229-1/IA10376/F0041/X016/R1331/001/CONTRA","O3229-1/IA10376/F0041/X016/R1331/001/CONTRA",58608,6555,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",810,"Community Assets / Community Facilities / Crèches"," _ ",810,"Community Assets / Community Facilities / Crèches"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3229-1/IE00080/F0041/X015/R1331/001/TECH","O3229-1/IE00080/F0041/X015/R1331/001/TECH",41157,238,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Engineering:Civil","IE",2100,"Community and public safety / Community and social services / Child Care Facilities",2105,"Community and public safety / Community and social services / Child Care Facilities",3800,"Expenditure / Contracted services",3800,"Expenditure / Contracted services","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null,2702," Consultants and Professional Services","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",810,"Community Assets / Community Facilities / Crèches"," _ ",810,"Community Assets / Community Facilities / Crèches"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","RM",null,null,4,49,"Community and Social Services","Child Care Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3259-1/IA10376/F0041/X015/R1331/001/CONTRA","O3259-1/IA10376/F0041/X015/R1331/001/CONTRA",58596,6540,"Assets:Current Assets:VAT Receivable:Input Tax Accrual:Transfers","IA",2100,"Community and public safety / Community and social services / Child Care Facilities",2105,"Community and public safety / Community and social services / Child Care Facilities"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",790,"Community Assets / Community Facilities / Halls"," _ ",790,"Community Assets / Community Facilities / Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,4,49,"Community and Social Services","Child Care Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3259-1/IA10378/F0041/X016/R1331/001/CONTRA","O3259-1/IA10378/F0041/X016/R1331/001/CONTRA",58601,6552,"Assets:Current Assets:VAT Receivable:Input Tax General:Recognised","IA",2100,"Community and public safety / Community and social services / Community Halls and Facilities",2106,"Community and public safety / Community and social services / Community Halls and Facilities"," _"," _"," _ "," _ ","_"," _"," _",170,"Current assets / VAT",170," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",790,"Community Assets / Community Facilities / Halls"," _ ",790,"Community Assets / Community Facilities / Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,5,53,"Community and Social Services2","Community Halls and Facilities",null,"_","_","_","_","_",150000,0,270000,120000,156750,160669,0,0,0,0,0,0,0,0]
["O3259-1/IL65530/F0041/X015/R1331/001/CONTRA","O3259-1/IL65530/F0041/X015/R1331/001/CONTRA",55929,6559,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2100,"Community and public safety / Community and social services / Child Care Facilities",2105,"Community and public safety / Community and social services / Child Care Facilities"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",790,"Community Assets / Community Facilities / Halls"," _ ",790,"Community Assets / Community Facilities / Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,4,49,"Community and Social Services","Child Care Facilities",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3399-1/IL65530/F0041/X129/R1331/001/CONTRA","O3399-1/IL65530/F0041/X129/R1331/001/CONTRA",56584,5292,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Payables and Accruals : Contracted Services:Deposits","IL",2200,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums",2205,"Community and public safety / Sport and recreation / Sports Grounds and Stadiums"," _"," _"," _ "," _ ","_"," _"," _",380,"Current liabilities / Trade and other payables from exchange transactions",380," Trade and other payables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ ",1030,"Community Assets / Sport and Recreation Facilities / Outdoor Facilities"," _ ",1030,"Community Assets / Sport and Recreation Facilities / Outdoor Facilities"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",361,"Trade and other payables / Trade and other payables from exchange transactions",361,"Trade and other payables / Trade and other payables from exchange transactions",null,"O","_",null,null,9,91,"Sport and Recreation","Sports Grounds and Stadiums",null,"_","_","_","_","_",-1150000,0,-575000,575000,-1201750,-1231794,0,0,0,0,0,0,0,0]
["O3602/IR007144/F2496/X049/R1330/001/FIN","O3602/IR007144/F2496/X049/R1330/001/FIN",40602,548,"Revenue:Non-exchange Revenue:Property Rates by Usage:Residential Properties","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3603/IA010644/F2496/X049/R1330/001/CONTRA","O3603/IA010644/F2496/X049/R1330/001/CONTRA",56933,3219,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Industrial Properties:Monthly Billing","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3603/IA010682/F2496/X049/R1330/001/CONTRA","O3603/IA010682/F2496/X049/R1330/001/CONTRA",56935,3222,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Industrial Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3603/IA010695/F2496/X049/R1330/001/CONTRA","O3603/IA010695/F2496/X049/R1330/001/CONTRA",56939,3256,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Benefit Organisations:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3603/IA02105/F2496/X049/R1330/001/CONTRA","O3603/IA02105/F2496/X049/R1330/001/CONTRA",56943,3140,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",120," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Property rates"," _ ",120," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Property rates"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",110,"Cash Receipts By Source / Property rates"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3603/IL37840/F2496/X049/R1818/001/CONTRA","O3603/IL37840/F2496/X049/R1818/001/CONTRA",57886,3414,"Liabilities:Current Liabilities:VAT Payable: VAT Control:Transfers","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3604/IA010631/F2496/X049/R1330/001/CONTRA","O3604/IA010631/F2496/X049/R1330/001/CONTRA",56952,3233,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Mining Properties:Monthly Billing","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",-477,0,-390,87,-498,-511,0,0,0,0,0,0,0,0]
["O3604/IA010634/F2496/X049/R1330/001/CONTRA","O3604/IA010634/F2496/X049/R1330/001/CONTRA",56953,3210,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Business and Commercial Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3604/IA010682/F2496/X049/R1330/001/CONTRA","O3604/IA010682/F2496/X049/R1330/001/CONTRA",56957,3227,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Industrial Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3604/IA010701/F2496/X049/R1331/001/CONTRA","O3604/IA010701/F2496/X049/R1331/001/CONTRA",59483,6687,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Service Infrastructure Properties:Monthly Billing","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",-10403,0,-12879,-2476,-10871,-11143,0,0,0,0,0,0,0,0]
["O3604/IA010707/F2496/X049/R1330/001/CONTRA","O3604/IA010707/F2496/X049/R1330/001/CONTRA",56964,3249,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Residential Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3604/IA02105/F2496/X049/R1330/001/CONTRA","O3604/IA02105/F2496/X049/R1330/001/CONTRA",56965,3144,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",120," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Property rates"," _ ",120," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Property rates"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",110,"Cash Receipts By Source / Property rates"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3604/IL103475/F2496/X049/R1330/001/CONTRA","O3604/IL103475/F2496/X049/R1330/001/CONTRA",57598,3356,"Liabilities:Current Liabilities:Trade and Other Payable Non-exchange Transactions:Transfers and Subsidies Unspent:Capital:Monetary Allocations:National Government:Municipal Emergency Housing Grant:Receipts","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",390,"Current liabilities / Trade and other payables from non-exchange transactions",390," Trade and other payables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3604/IL14999/F2496/X049/R1330/001/CONTRA","O3604/IL14999/F2496/X049/R1330/001/CONTRA",56966,3358,"Liabilities:Current Liabilities:Trade and Other Payable Non-exchange Transactions:Transfers and Subsidies Unspent:Capital:Monetary Allocations:Public Corporations:Other Transfers Public Corporations:Magalies Water Board:Transferred to Revenue/Capital Expenditure","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",390,"Current liabilities / Trade and other payables from non-exchange transactions",390," Trade and other payables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",363,"Trade and other payables / Trade payables from Non-exchange transactions: Unspent conditional Grants",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3604/IL39588/F2496/X049/R1330/001/CONTRA","O3604/IL39588/F2496/X049/R1330/001/CONTRA",56968,3368,"Liabilities:Current Liabilities:VAT Payable:  Output Tax Accrual:Recognised","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3604/IL39588/F2496/X049/R1817/001/CONTRA","O3604/IL39588/F2496/X049/R1817/001/CONTRA",56976,3387,"Liabilities:Current Liabilities:VAT Payable:  Output Tax Accrual:Recognised","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3604/IR007141/F2496/X049/R1817/001/FIN","O3604/IR007141/F2496/X049/R1817/001/FIN",40635,581,"Revenue:Non-exchange Revenue:Property Rates by Usage:Business and Commercial Properties","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3612/IA010639/F2496/X049/R1330/001/CONTRA","O3612/IA010639/F2496/X049/R1330/001/CONTRA",56980,3277,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Mining Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3612/IA010654/F2496/X049/R1330/001/CONTRA","O3612/IA010654/F2496/X049/R1330/001/CONTRA",56982,3153,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Benefit Organisations:Monthly Billing","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3612/IR007144/F2496/X049/R1330/001/FIN","O3612/IR007144/F2496/X049/R1330/001/FIN",40707,653,"Revenue:Non-exchange Revenue:Property Rates by Usage:Residential Properties","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3613/IA010682/F2496/X049/R1330/001/CONTRA","O3613/IA010682/F2496/X049/R1330/001/CONTRA",56999,3225,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Industrial Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3613/IR007149/F2496/X049/R1330/001/FIN","O3613/IR007149/F2496/X049/R1330/001/FIN",40703,649,"Revenue:Non-exchange Revenue:Property Rates by Usage:Public Service Infrastructure Properties","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3614/IA010641/F2496/X049/R1331/001/CONTRA","O3614/IA010641/F2496/X049/R1331/001/CONTRA",59504,6688,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Service Purposes Properties:Monthly Billing","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3614/IA010707/F2496/X049/R1815/001/CONTRA","O3614/IA010707/F2496/X049/R1815/001/CONTRA",57024,3290,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Residential Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3614/IA02105/F2496/X049/R1331/001/CONTRA","O3614/IA02105/F2496/X049/R1331/001/CONTRA",59506,6680,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",120,"Current assets / Cash and cash equivalents",120," Cash and cash equivalents",120," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Property rates"," _ ",120," _ ","CASH FLOW FROM OPERATING ACTIVITIES / Receipts / Property rates"," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",110,"Cash Receipts By Source / Property rates"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","D","O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3614/IL37840/F2496/X049/R1330/001/CONTRA","O3614/IL37840/F2496/X049/R1330/001/CONTRA",57864,3436,"Liabilities:Current Liabilities:VAT Payable: VAT Control:Transfers","IL",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3614/IR007143/F2496/X049/R1330/001/FIN","O3614/IR007143/F2496/X049/R1330/001/FIN",41391,390,"Revenue:Non-exchange Revenue:Property Rates by Usage:Mining Properties","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3614/IR007144/F2496/X049/R1330/001/FIN","O3614/IR007144/F2496/X049/R1330/001/FIN",40647,593,"Revenue:Non-exchange Revenue:Property Rates by Usage:Residential Properties","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3614/IR007144/F2496/X049/R1815/001/FIN","O3614/IR007144/F2496/X049/R1815/001/FIN",40648,594,"Revenue:Non-exchange Revenue:Property Rates by Usage:Residential Properties","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",1002290,0,1079705,77415,1047393,1073578,0,89335.7,89335.7,89335.7,89335.7,92957.49,89552.45,89552.45]
["O3614/IR007145/F2496/X049/R1330/001/FIN","O3614/IR007145/F2496/X049/R1330/001/FIN",40649,595,"Revenue:Non-exchange Revenue:Property Rates by Usage:Agricultural Properties","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3614/IR007147/F2496/X049/R1330/001/FIN","O3614/IR007147/F2496/X049/R1330/001/FIN",40656,602,"Revenue:Non-exchange Revenue:Property Rates by Usage:Public Service Purposes Properties","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3614/IR007147/F2496/X049/R1331/001/FIN","O3614/IR007147/F2496/X049/R1331/001/FIN",59503,6675,"Revenue:Non-exchange Revenue:Property Rates by Usage:Public Service Purposes Properties","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3615/IA010694/F2496/X049/R1330/001/CONTRA","O3615/IA010694/F2496/X049/R1330/001/CONTRA",57040,3173,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Agricultural Properties:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3616/IA02376/F0930/X132/R1331/001/COMM","O3616/IA02376/F0930/X132/R1331/001/COMM",60015,8507,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Waste Management:Monthly Billing","IA",4400,"Trading services / Waste management / Solid Waste Removal",4403,"Trading services / Waste management / Solid Waste Removal"," _"," _"," _ "," _ ","_"," _"," _",130,"Current assets / Trade and other receivables from exchange transactions",130," Trade and other receivables from exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",113,"Trade and other receivables from exchange transactions / Waste",113,"Trade and other receivables from exchange transactions / Waste",null,"O","_",null,null,12,121,"Waste Management","Solid Waste Removal",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3616/IL37840/F0930/X132/R1331/001/CONTRA","O3616/IL37840/F0930/X132/R1331/001/CONTRA",59227,6650,"Liabilities:Current Liabilities:VAT Payable: VAT Control:Transfers","IL",4400,"Trading services / Waste management / Solid Waste Removal",4403,"Trading services / Waste management / Solid Waste Removal"," _"," _"," _ "," _ ","_"," _"," _",410,"Current liabilities / VAT",410," VAT"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",1003,"Statutory requirements","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",365,"Trade and other payables / VAT",365,"Trade and other payables / VAT",null,"O","_",null,null,12,121,"Waste Management","Solid Waste Removal",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3617/IA010695/F2496/X049/R1330/001/CONTRA","O3617/IA010695/F2496/X049/R1330/001/CONTRA",57057,3257,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates by Usage:Public Benefit Organisations:Collections","IA",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance"," _"," _"," _ "," _ ","_"," _"," _",140,"Current assets / Receivables from non-exchange transactions",140," Receivables from non-exchange transactions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",126,"Receivables from non-exchange transactions / Property rates",126,"Receivables from non-exchange transactions / Property rates",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O3617/IR007144/F2496/X049/R1330/001/FIN","O3617/IR007144/F2496/X049/R1330/001/FIN",40662,608,"Revenue:Non-exchange Revenue:Property Rates by Usage:Residential Properties","IR",1200,"Municipal governance and administration / Finance and administration / Finance",1204,"Municipal governance and administration / Finance and administration / Finance",1800,"Non-Exchange Revenue / Property rates",1800,"Non-Exchange Revenue / Property rates","_"," _"," _"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","_","_","_","_"," _ "," _ "," _ "," _ ",null," _ "," _ ","_","_","_","_",null,null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,"O","_",null,null,1,11,"Finance and Administration","Finance",null,"_","_","_","_","_",0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sheet2","index":1,"n_rows":1,"n_cols":11,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]

{"sheet":"Sheet3","index":2,"n_rows":1,"n_cols":11,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]

{"sheet":"Sheet4","index":3,"n_rows":3,"n_cols":11,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]
[" Municipal Infrastructure Grant (MIG)","_",18934000,0,0,0,0,0,18934000,20223000,20970000]
["Integrated National Electrification Programme Grant","_",12624000,0,0,0,0,0,12624000,7509000,7848000]

{"sheet":"Sheet5","index":4,"n_rows":5,"n_cols":11,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]
["Energy Efficiency  and Demand Management","_",3000000,0,0,0,0,0,3000000,4000000,0]
["EPWP Incentive","_",2204000,0,0,0,0,0,2204000,0,0]
["Finance Management ","_",3000000,0,0,0,0,0,3000000,3000000,3100000]
["Local Government Equitable Share","_",87953000,0,0,0,0,0,87953000,87957000,91932000]

{"sheet":"Sheet6","index":5,"n_rows":1,"n_cols":11,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]

{"sheet":"Sheet7","index":6,"n_rows":1,"n_cols":11,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]

{"sheet":"Sheet8","index":7,"n_rows":1,"n_cols":11,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]

{"sheet":"Sheet9","index":8,"n_rows":2,"n_cols":11,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]
["KwaZulu-Natal_Capacity Building and Other_Specify (Add grant description)_Receipts","_",2198000,0,0,977000,0,977000,3175000,2308000,2416000]

{"sheet":"Sheet10","index":9,"n_rows":1,"n_cols":11,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]

{"sheet":"Sheet11","index":10,"n_rows":1,"n_cols":11,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]

{"sheet":"Sheet12","index":11,"n_rows":3,"n_cols":11,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]
["Integrated National Electrification Programme Grant","_",12624000,0,0,0,0,0,12624000,7509000,7848000]
["Municipal Infrastructure Grant","_",18934000,0,0,0,0,0,18934000,20223000,20970000]

{"sheet":"Sheet13","index":12,"n_rows":4,"n_cols":11,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]
["Energy Efficiency and Demand Side Management Grant","_",3000000,0,0,0,0,0,3000000,4000000,0]
["Expanded Public Works Programme Integrated Grant","_",2204000,0,0,0,0,0,2204000,0,0]
["Local Government Financial Management Grant","_",3000000,0,0,0,0,0,3000000,3000000,3100000]

{"sheet":"Sheet14","index":13,"n_rows":1,"n_cols":11,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]

{"sheet":"Sheet15","index":14,"n_rows":1,"n_cols":11,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]

{"sheet":"Sheet16","index":15,"n_rows":1,"n_cols":11,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]

{"sheet":"Sheet17","index":16,"n_rows":2,"n_cols":11,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["StandardName","Ref","S71_OriginalBudAmount","S71_PriorAdjustedAmount","S71_MultiYearCapAmount","S71_NatOrProvAmnt","S71_OtherAdjustmentsAmount","S71_TotalAdjustmentsAmount","S71_AdjustedBudgetAmount","S71_OY1AdjustedBudgetAmount","S71_OY2AdjustedBudgetAmount"]
["KwaZulu-Natal","_",2198000,0,0,977000,0,977000,3175000,2308000,2416000]

{"sheet":"Sheet18","index":17,"n_rows":5,"n_cols":18,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["Function","ProjectDescription","ProjectNumber","Type","MTSFServiceOutcome","IUDF","OwnStrategicObjective","AssetClass","AssetSubClass","WardLocation","GPSLongitude","GPSLatitude","S71_ASBudgetAmount","S71_AdjustmentBudAmnt","S71_OY1BudgetAmount","S71_OY1AdjustmentBudAmnt","S71_OY2BudgetAmount","S71_OY2AdjustmentBudAmnt"]
["0e51e5d3-5805-402b-a5dc-3b94852c29c0","KZN226_CAP003_New Computer hardware & Software","PC002003004000000000000000000000000000_00001","_","An efficient, effective and development-oriented public service","Growth","Governance and Policy","Computer Equipment","Computer Equipment","15e69c38-4e08-4877-befd-6e660e933c94",-29.727584838867188,30.539083480834961,2250000,0,1000000,1000000,1000000,1000000]
["0f52d9e5-907f-4d9f-934f-57dc012524d6","KZN226_CAP002_New Furniture & Equipment","PC002003005000000000000000000000000000_00004","_","An efficient, effective and development-oriented public service","Growth","Strategic Infrastructure ","Furniture and Office Equipment","Furniture and Office Equipment","4961ceae-f516-4ca4-8606-68cdea41b24d",-29.727584838867188,30.539083480834961,1000000,0,1500000,1500000,1500000,1500000]
["be26bea6-58e3-4497-b52c-0bf597208207","CAP004_Plant and Equipment","PC002003009000000000000000000000000000_00002","_","An efficient, effective and development-oriented public service","Growth","Development of Harbours and Ports","Machinery and Equipment","Machinery and Equipment","4961ceae-f516-4ca4-8606-68cdea41b24d",-29.727584838867188,30.539083480834961,7029165,0,0,0,0,0]
["c57d4368-34c4-4b96-8470-2264a2fa849c","KZN226_CAP001_Vehicles- 1 x Refuse truck","PC002003010000000000000000000000000000_00001","_","An efficient, effective and development-oriented public service","Growth","Expenses ","Transport Assets","Transport Assets","15e69c38-4e08-4877-befd-6e660e933c94",-29.727584838867188,30.539083480834961,3500000,0,2500000,2500000,2500000,2500000]

{"sheet":"START","index":18,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Choose name from list"]

{"sheet":"Instructions","index":19,"n_rows":38,"n_cols":24,"rows_kept":38,"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:","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,"Date of Adjustment",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTREF Range:",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,null,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTREF Linked:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTREF:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fin Year:",{"$f":"INDEX(X19:X33,X35,1)","v":2025}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MTREF&\"/\"&RIGHT(MTREF,2)+1","v":"2025/26"}]

{"sheet":"Template names","index":20,"n_rows":101,"n_cols":6,"rows_kept":101,"cut":false,"hidden":true,"merged":[[0,0,0,3],[61,0,61,3],[65,0,65,1]]}
["Common sheet headings"]
["Head1",{"$f":"HLOOKUP(MTREF,Headings,2)","v":"2024/25"},"Prior year -1"]
["Head1A",{"$f":"HLOOKUP(MTREF,Headings,3)","v":"2023/24"},"Prior year -2"]
["Head1B",{"$f":"HLOOKUP(MTREF,Headings,4)","v":"2022/23"},"Prior year -3"]
["Head2",{"$f":"HLOOKUP(MTREF,Headings,7)","v":"Budget Year 2025/26"},"Year of approved budget"]
["Head2A",{"$f":"HLOOKUP(MTREF,Headings,6)","v":"2025/26"},"Approved budget year"]
["Head3",{"$f":"HLOOKUP(MTREF,Headings,5)","v":"2025/26 Medium Term Revenue & Expenditure Framework"},"MTREF header name"]
["Head3A","Medium Term Revenue and Expenditure Framework"]
["Head4","Current year"]
["Head5","Audited Outcome"]
["Head5A","Outcome"]
["Head5B","Pre-audit outcome"]
["Head6","Original Budget"]
["Head7","Adjusted Budget"]
["Head8","Full Year Forecast"]
["Head9",{"$f":"HLOOKUP(MTREF,Headings,7)","v":"Budget Year 2025/26"},"1st year of MTREF","Year1"]
["Head10",{"$f":"HLOOKUP(MTREF,Headings,8)","v":"Budget Year +1 2026/27"},"2nd year of MTREF","Year2"]
["Head11",{"$f":"HLOOKUP(MTREF,Headings,9)","v":"Budget Year +2 2027/28"},"3rd year of MTREF","Year3"]
["Head24","Description",null,"Desc"]
["Head26","Vote Description",null,"VDesc"]
["Head27","Ref"]
["Head27a","References"]
["Head28","Surplus/ (Deficit) for the year",null,"Result"]
["Head29","Annual target 2007/08"]
["Head30","Revised target 2007/08"]
["Head31","Quarter ended 30 September"]
["Head32","Quarter ended 31 December"]
["Head33","Quarter ended 31 March"]
["Head34","Quarter ended 30 June"]
["Head35","Variance explanation"]
["Head36","YTD  Actual 31 Dec"]
["Head37","YTD  Budget 31 Dec"]
["Head38","Monthly actual"]
["Head39","YearTD actual"]
["Head40","YearTD budget"]
["Head41","YTD variance"]
["Head42","Surplus/ (Deficit) for the yr/period"]
["Head43",{"$f":"Head3&\" Summary\"","v":"2025/26 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."]
["Head57","Month DD, YYYY - "]
["Head58","Parent muni."]
["Head59","Downward 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"]
["Standard nomenclature"]
["Muni",{"$f":"'Lookup and lists'!B28","v":"KZN226 Mkhambathini"}]
["Municipal Entities",2,"Type of report:",3]
[{"$f":"IF((MuniEntities=1)*(MuniType=2),\"YES\",\"NO\")","v":"NO"},"Does this municipality have entities (consolidated budget and entity budgets required)? YES/NO"]
["Mid Year Review/Adjustment Budget schedules & tables",null,null,null,"Consolidated header","Parent municipality header"]
["ADJSum",{"$f":"D67&IF(Consolques=\"YES\",E67,F67)","v":"Table B1 Adjustments Budget Summary"},null,"Table B1 ",{"$f":"\"Consolidated \"&F67","v":"Consolidated Adjustments Budget Summary"},{"$f":"\"Adjustments Budget Summary\"","v":"Adjustments Budget Summary"}]
["ADJ2","Table B3 Adjustments Budget Financial Performance (revenue and expenditure by municipal vote)",null,"Table B3 ",{"$f":"\"Consolidated \"&F68","v":"Consolidated Adjustments Budget Financial Performance (revenue and expenditure by municipal vote)"},{"$f":"\"Adjustments Budget Financial Performance (revenue and expenditure by municipal vote)\"","v":"Adjustments Budget Financial Performance (revenue and expenditure by municipal vote)"}]
["ADJ3","Table B2 Adjustments Budget Financial Performance (functional classification)",null,"Table B2 ","Consolidated Adjustments Budget Financial Performance (functional classification)",{"$f":"\"Adjustments Budget Financial Performance (functional classification)\"","v":"Adjustments Budget Financial Performance (functional classification)"}]
["ADJ4","Table B4 Adjustments Budget Financial Performance (revenue and expenditure)",null,"Table B4 ","Consolidated Adjustments Budget Financial Performance (revenue and expenditure)",{"$f":"\"Adjustments Budget Financial Performance (revenue and expenditure)\"","v":"Adjustments Budget Financial Performance (revenue and expenditure)"}]
["ADJ5","Table B5 Adjustments Capital Expenditure Budget by vote and funding",null,"Table B5 ","Consolidated Adjustments Capital Expenditure Budget by vote and funding",{"$f":"\"Adjustments Capital Expenditure Budget by vote and funding\"","v":"Adjustments Capital Expenditure Budget by vote and funding"}]
["ADJ6","Table B6 Adjustments Budget Financial Position",null,"Table B6 ","Consolidated Adjustments Budget Financial Position",{"$f":"\"Adjustments Budget Financial Position\"","v":"Adjustments Budget Financial Position"}]
["ADJ7","Table B7 Adjustments Budget Cash Flows",null,"Table B7 ","Consolidated Adjustments Budget Cash Flows",{"$f":"\"Adjustments Budget Cash Flows\"","v":"Adjustments Budget Cash Flows"}]
["ADJ8","Table B8 Cash backed reserves/accumulated surplus reconciliation",null,"Table B8 ","Consolidated Cash backed reserves/accumulated surplus reconciliation",{"$f":"\"Cash backed reserves/accumulated surplus reconciliation\"","v":"Cash backed reserves/accumulated surplus reconciliation"}]
["ADJ9","Table B9 Asset Management",null,"Table B9 ","Consolidated Asset Management",{"$f":"\"Asset Management\"","v":"Asset Management"}]
["ADJ10","Table B10 Basic service delivery measurement",null,"Table B10 ","Consolidated Basic service delivery measurement",{"$f":"\"Basic service delivery measurement\"","v":"Basic service delivery measurement"}]
["ADJB1","Supporting Table SB1 Supporting detail to 'Budgeted Financial Performance'",null,{"$f":"D101&\"Table SB1 \"","v":"Supporting Table SB1 "},"Consolidated Supporting detail to 'Budgeted Financial Performance'",{"$f":"\"Supporting detail to 'Budgeted Financial Performance'\"","v":"Supporting detail to 'Budgeted Financial Performance'"}]
["ADJB2","Supporting Table SB2 Supporting detail to 'Financial Position Budget'",null,{"$f":"D101&\"Table SB2 \"","v":"Supporting Table SB2 "},"Consolidated Supporting detail to 'Financial Position Budget'",{"$f":"\"Supporting detail to 'Financial Position Budget'\"","v":"Supporting detail to 'Financial Position Budget'"}]
["ADJB3","Supporting Table SB3 Adjustments to the SDBIP - performance objectives",null,{"$f":"D101&\"Table SB3 \"","v":"Supporting Table SB3 "},"Consolidated Adjustments to the SDBIP - performance objectives",{"$f":"\"Adjustments to the SDBIP - performance objectives\"","v":"Adjustments to the SDBIP - performance objectives"}]
["ADJB4","Supporting Table SB4 Adjustments to budgeted performance indicators and benchmarks",null,{"$f":"D101&\"Table SB4 \"","v":"Supporting Table SB4 "},"Consolidated Adjustments to budgeted performance indicators and benchmarks",{"$f":"\"Adjustments to budgeted performance indicators and benchmarks\"","v":"Adjustments to budgeted performance indicators and benchmarks"}]
["ADJB5","Supporting Table SB5 Adjustments Budget - social, economic and demographic statistics and assumptions",null,{"$f":"D101&\"Table SB5 \"","v":"Supporting Table SB5 "},"Consolidated Adjustments Budget - social, economic and demographic statistics and assumptions",{"$f":"\"Adjustments Budget - social, economic and demographic statistics and assumptions\"","v":"Adjustments Budget - social, economic and demographic statistics and assumptions"}]
["ADJB6","Supporting Table SB6 Adjustments Budget - funding measurement",null,{"$f":"D101&\"Table SB6 \"","v":"Supporting Table SB6 "},"Consolidated Adjustments Budget - funding measurement",{"$f":"\"Adjustments Budget - funding measurement\"","v":"Adjustments Budget - funding measurement"}]
["ADJB7","Supporting Table SB7 Adjustments Budget - transfers and grant receipts",null,{"$f":"D101&\"Table SB7 \"","v":"Supporting Table SB7 "},"Consolidated Adjustments Budget - transfers and grant receipts",{"$f":"\"Adjustments Budget - transfers and grant receipts\"","v":"Adjustments Budget - transfers and grant receipts"}]
["ADJB8","Supporting Table SB8 Adjustments Budget - expenditure on transfers and grant programme",null,{"$f":"D101&\"Table SB8 \"","v":"Supporting Table SB8 "},"Consolidated Adjustments Budget - expenditure on transfers and grant programme",{"$f":"\"Adjustments Budget - expenditure on transfers and grant programme\"","v":"Adjustments Budget - expenditure on transfers and grant programme"}]
["ADJB9","Supporting Table SB9 Adjustments Budget - reconciliation of transfers, grant receipts, and unspent funds",null,{"$f":"D101&\"Table SB9 \"","v":"Supporting Table SB9 "},"Consolidated Adjustments Budget - reconciliation of transfers, grant receipts, and unspent funds",{"$f":"\"Adjustments Budget - reconciliation of transfers, grant receipts, and unspent funds\"","v":"Adjustments Budget - reconciliation of transfers, grant receipts, and unspent funds"}]
["ADJB10","Supporting Table SB10 Adjustments Budget - transfers and grants made by the municipality",null,{"$f":"D101&\"Table SB10 \"","v":"Supporting Table SB10 "},"Consolidated Adjustments Budget - transfers and grants made by the municipality",{"$f":"\"Adjustments Budget - transfers and grants made by the municipality\"","v":"Adjustments Budget - transfers and grants made by the municipality"}]
["ADJB11","Supporting Table SB11 Adjustments Budget - councillor and staff benefits",null,{"$f":"D101&\"Table SB11 \"","v":"Supporting Table SB11 "},"Consolidated Adjustments Budget - councillor and staff benefits",{"$f":"\"Adjustments Budget - councillor and staff benefits\"","v":"Adjustments Budget - councillor and staff benefits"}]
["ADJB12","Supporting Table SB12 Adjustments Budget - monthly revenue and expenditure (municipal vote)",null,{"$f":"D101&\"Table SB12 \"","v":"Supporting Table SB12 "},"Consolidated Adjustments Budget - monthly revenue and expenditure (municipal vote)",{"$f":"\"Adjustments Budget - monthly revenue and expenditure (municipal vote)\"","v":"Adjustments Budget - monthly revenue and expenditure (municipal vote)"}]
["ADJB13","Supporting Table SB13 Adjustments Budget - monthly revenue and expenditure (functional classification)",null,{"$f":"D101&\"Table SB13 \"","v":"Supporting Table SB13 "},"Consolidated Adjustments Budget - monthly revenue and expenditure (functional classification)",{"$f":"\"Adjustments Budget - monthly revenue and expenditure (functional classification)\"","v":"Adjustments Budget - monthly revenue and expenditure (functional classification)"}]
["ADJB14","Supporting Table SB14 Adjustments Budget - monthly revenue and expenditure",null,{"$f":"D101&\"Table SB14 \"","v":"Supporting Table SB14 "},"Consolidated Adjustments Budget - monthly revenue and expenditure",{"$f":"\"Adjustments Budget - monthly revenue and expenditure\"","v":"Adjustments Budget - monthly revenue and expenditure"}]
["ADJB15","Supporting Table SB15 Adjustments Budget - monthly cash flow",null,{"$f":"D101&\"Table SB15 \"","v":"Supporting Table SB15 "},"Consolidated Adjustments Budget - monthly cash flow",{"$f":"\"Adjustments Budget - monthly cash flow\"","v":"Adjustments Budget - monthly cash flow"}]
["ADJB16","Supporting Table SB16 Adjustments Budget - monthly capital expenditure (municipal vote)",null,{"$f":"D101&\"Table SB16 \"","v":"Supporting Table SB16 "},"Consolidated Adjustments Budget - monthly capital expenditure (municipal vote)",{"$f":"\"Adjustments Budget - monthly capital expenditure (municipal vote)\"","v":"Adjustments Budget - monthly capital expenditure (municipal vote)"}]
["ADJB17","Supporting Table SB17 Adjustments Budget - monthly capital expenditure (functional classification)",null,{"$f":"D101&\"Table SB17 \"","v":"Supporting Table SB17 "},"Consolidated Adjustments Budget - monthly capital expenditure (functional classification)",{"$f":"\"Adjustments Budget - monthly capital expenditure (functional classification)\"","v":"Adjustments Budget - monthly capital expenditure (functional classification)"}]
["ADJB18a","Supporting Table SB18a Adjustments Budget - capital expenditure on new assets by asset class",null,{"$f":"D101&\"Table SB18a \"","v":"Supporting Table SB18a "},"Consolidated Adjustments Budget - capital expenditure on new assets by asset class",{"$f":"\"Adjustments Budget - capital expenditure on new assets by asset class\"","v":"Adjustments Budget - capital expenditure on new assets by asset class"}]
["ADJB18b","Supporting Table SB18b Adjustments Budget - capital expenditure on renewal of existing assets by asset class",null,{"$f":"D101&\"Table SB18b \"","v":"Supporting Table SB18b "},{"$f":"\"Consolidated \"&F95","v":"Consolidated Adjustments Budget - capital expenditure on renewal of existing assets by asset class"},{"$f":"\"Adjustments Budget - capital expenditure on renewal of existing assets by asset class\"","v":"Adjustments Budget - capital expenditure on renewal of existing assets by asset class"}]
["ADJB18c","Supporting Table SB18c Adjustments Budget - expenditure on repairs and maintenance by asset class",null,{"$f":"D101&\"Table SB18c \"","v":"Supporting Table SB18c "},{"$f":"\"Consolidated \"&F96","v":"Consolidated Adjustments Budget - expenditure on repairs and maintenance by asset class"},{"$f":"\"Adjustments Budget - expenditure on repairs and maintenance by asset class\"","v":"Adjustments Budget - expenditure on repairs and maintenance by asset class"}]
["ADJB18d","Supporting Table SB18d Adjustments Budget - depreciation by asset class",null,{"$f":"D101&\"Table SB18d \"","v":"Supporting Table SB18d "},{"$f":"\"Consolidated \"&F97","v":"Consolidated Adjustments Budget - depreciation by asset class"},{"$f":"\"Adjustments Budget - depreciation by asset class\"","v":"Adjustments Budget - depreciation by asset class"}]
["ADJB18e","Supporting Table SB18e Adjustments Budget - capital expenditure on upgrading of existing assets by asset class",null,{"$f":"D101&\"Table SB18e \"","v":"Supporting Table SB18e "},{"$f":"\"Consolidated \"&F98","v":"Consolidated Adjustments Budget - capital expenditure on upgrading of existing assets by asset class"},{"$f":"\"Adjustments Budget - capital expenditure on upgrading of existing assets by asset class\"","v":"Adjustments Budget - capital expenditure on upgrading of existing assets by asset class"}]
["ADJB19","Supporting Table SB19 List of capital programmes and projects affected by Adjustments Budget",null,{"$f":"D101&\"Table SB19 \"","v":"Supporting Table SB19 "},"Consolidated List of capital programmes and projects affected by Adjustments Budget",{"$f":"\"List of capital programmes and projects affected by Adjustments Budget\"","v":"List of capital programmes and projects affected by Adjustments Budget"}]
["ADJB20","Supporting Table SB20 Not required",null,{"$f":"D101&\"Table SB20 \"","v":"Supporting Table SB20 "},{"$f":"\"Adjusted Budget Municipal Entity Performance Summary\"","v":"Adjusted Budget Municipal Entity Performance Summary"},"Not required"]
[null,null,null,"Supporting "]

{"sheet":"Lookup and lists","index":21,"n_rows":308,"n_cols":22,"rows_kept":308,"cut":false,"hidden":true,"merged":[]}
["Description",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Grants:","National - opex","Provincial - opex","National - capex","Provincial - capex","YESNO"]
[{"$f":"'Template names'!C2","v":"Prior year -1"},{"$f":"B1-1&\"/\"&RIGHT(B1,2)-0","v":"2012/13"},{"$f":"C1-1&\"/\"&RIGHT(C1,2)-0","v":"2013/14"},{"$f":"D1-1&\"/\"&RIGHT(D1,2)-0","v":"2014/15"},{"$f":"E1-1&\"/\"&RIGHT(E1,2)-0","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26",null,null,"Local Government Equitable Share","Health subsidy"," Municipal Infrastructure Grant (MIG)","Agriculture","Yes"]
[{"$f":"'Template names'!C3","v":"Prior year -2"},{"$f":"B1-2&\"/\"&RIGHT(B1,2)-1","v":"2011/12"},{"$f":"C1-2&\"/\"&RIGHT(C1,2)-1","v":"2012/13"},{"$f":"D1-2&\"/\"&RIGHT(D1,2)-1","v":"2013/14"},{"$f":"E1-2&\"/\"&RIGHT(E1,2)-1","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,"RSC Levy Replacement ","Ambulance subsidy"," Public Transport and Systems","Education","No"]
[{"$f":"'Template names'!C4","v":"Prior year -3"},{"$f":"B1-3&\"/\"&RIGHT(B1,2)-2","v":"2010/11"},{"$f":"C1-3&\"/\"&RIGHT(C1,2)-2","v":"2011/12"},{"$f":"D1-3&\"/\"&RIGHT(D1,2)-2","v":"2012/13"},{"$f":"E1-3&\"/\"&RIGHT(E1,2)-2","v":"2013/14"},"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24",null,null,"Finance Management ","Housing","Rural Transport Services and Infrastructure","Health"]
[{"$f":"'Template names'!C7","v":"MTREF header name"},{"$f":"B1&\"/\"&RIGHT(B1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"2013/14 Medium Term Revenue & Expenditure Framework"},{"$f":"C1&\"/\"&RIGHT(C1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"2014/15 Medium Term Revenue & Expenditure Framework"},{"$f":"D1&\"/\"&RIGHT(D1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"2015/16 Medium Term Revenue & Expenditure Framework"},{"$f":"E1&\"/\"&RIGHT(E1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"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","2021/22 Medium Term Revenue & Expenditure Framework","2022/23 Medium Term Revenue & Expenditure Framework","2023/24 Medium Term Revenue & Expenditure Framework","2024/25 Medium Term Revenue & Expenditure Framework","2025/26 Medium Term Revenue & Expenditure Framework","2026/27 Medium Term Revenue & Expenditure Framework",null,null,"Municipal Systems Improvement","Sport and Recreation","Regional Bulk Infrastructure","Housing and Local Government "]
[{"$f":"'Template names'!C6","v":"Approved budget year"},{"$f":"B1&\"/\"&RIGHT(B1,2)+1","v":"2013/14"},{"$f":"C1&\"/\"&RIGHT(C1,2)+1","v":"2014/15"},{"$f":"D1&\"/\"&RIGHT(D1,2)+1","v":"2015/16"},{"$f":"E1&\"/\"&RIGHT(E1,2)+1","v":"2016/17"},"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,null,"Water Services Operating Subsidy ",null,"Rural Households Infrastructure ","Other Departments"]
[{"$f":"'Template names'!C16","v":"1st year of MTREF"},{"$f":"\"Budget Year \"&B1&\"/\"&RIGHT(B1,2)+1","v":"Budget Year 2013/14"},{"$f":"\"Budget Year \"&C1&\"/\"&RIGHT(C1,2)+1","v":"Budget Year 2014/15"},{"$f":"\"Budget Year \"&D1&\"/\"&RIGHT(D1,2)+1","v":"Budget Year 2015/16"},{"$f":"\"Budget Year \"&E1&\"/\"&RIGHT(E1,2)+1","v":"Budget Year 2016/17"},"Budget Year 2017/18","Budget Year 2018/19","Budget Year 2019/20","Budget Year 2020/21","Budget Year 2021/22","Budget Year 2022/23","Budget Year 2023/24","Budget Year 2024/25","Budget Year 2025/26","Budget Year 2026/27",null,null,"Energy Efficiency  and Demand Management",null,"Neighbourhood Development Partnership","Public Works, Roads, Transport "]
[{"$f":"'Template names'!C17","v":"2nd year of MTREF"},{"$f":"\"Budget Year +1 \"&B1+1&\"/\"&RIGHT(B1,2)+2","v":"Budget Year +1 2014/15"},{"$f":"\"Budget Year +1 \"&C1+1&\"/\"&RIGHT(C1,2)+2","v":"Budget Year +1 2015/16"},{"$f":"\"Budget Year +1 \"&D1+1&\"/\"&RIGHT(D1,2)+2","v":"Budget Year +1 2016/17"},{"$f":"\"Budget Year +1 \"&E1+1&\"/\"&RIGHT(E1,2)+2","v":"Budget Year +1 2017/18"},"Budget Year +1 2018/19","Budget Year +1 2019/20","Budget Year +1 2020/21","Budget Year +1 2021/22","Budget Year +1 2022/23","Budget Year +1 2023/24","Budget Year +1 2024/25","Budget Year +1 2025/26","Budget Year +1 2026/27","Budget Year +1 2027/28",null,null,"Integrated National Electrification Programme",null,"2010 FIFA World Cup Stadiums Development","Sport and Recreation"]
[{"$f":"'Template names'!C18","v":"3rd year of MTREF"},{"$f":"\"Budget Year +2 \"&B1+2&\"/\"&RIGHT(B1,2)+3","v":"Budget Year +2 2015/16"},{"$f":"\"Budget Year +2 \"&C1+2&\"/\"&RIGHT(C1,2)+3","v":"Budget Year +2 2016/17"},{"$f":"\"Budget Year +2 \"&D1+2&\"/\"&RIGHT(D1,2)+3","v":"Budget Year +2 2017/18"},{"$f":"\"Budget Year +2 \"&E1+2&\"/\"&RIGHT(E1,2)+3","v":"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","Budget Year +2 2023/24","Budget Year +2 2024/25","Budget Year +2 2025/26","Budget Year +2 2026/27","Budget Year +2 2027/28","Budget Year +2 2028/29",null,null,"Municipal Drought Relief "]
["Adjustments Budget",{"$f":"\"Annual target \" & B1&\"/\"&RIGHT(B1,2)+1","v":"Annual target 2013/14"},{"$f":"\"Annual target \" & C1&\"/\"&RIGHT(C1,2)+1","v":"Annual target 2014/15"},{"$f":"\"Annual target \" & D1&\"/\"&RIGHT(D1,2)+1","v":"Annual target 2015/16"},{"$f":"\"Annual target \" & E1&\"/\"&RIGHT(E1,2)+1","v":"Annual target 2016/17"},"Annual target 2017/18","Annual target 2018/19","Annual target 2019/20","Annual target 2020/21","Annual target 2021/22","Annual target 2022/23","Annual target 2023/24","Annual target 2024/25","Annual target 2025/26","Annual target 2026/27",null,null,"2010 FIFA World Cup Operating"]
["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,"Electricity Demand Side Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPWP Incentive"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Class","Asset sub-class Old","Asset sub-class","IUDF","MTSF"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roads Infrastructure","Roads, Pavements & Bridges","Roads","Spatial integration","Quality basic education"]
[null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Supply Infrastructure","Transmission & Reticulation","Capital Spares","Governance","Decent employment through inclusive growth"]
[null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,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"]
[null,null,null,null,null,null,null,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"]
[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"]
["Name link",86,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 of Muni",{"$f":"INDEX(B29:B312,B27,1)","v":"KZN226 Mkhambathini"},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"]
[null,"Choose name from list","Set name on 'Instructions' sheet",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,"BUF Buffalo City","EC EASTERN CAPE",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,"NMA Nelson Mandela Bay","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Buildings","Swimming pools","LV Networks"]
[null,"EC101 Dr Beyers Naude","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing","Community halls","Capital Spares"]
[null,"EC102 Blue Crane Route","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biological or Cultivated Assets","Libraries","Dams and Weirs"]
[null,"EC104 Makana","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Servitudes","Recreational facilities","Boreholes"]
[null,"EC105 Ndlambe","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licences and Rights","Fire, safety & emergency","Reservoirs"]
[null,"EC106 Sundays River Valley","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computer Equipment","Security and policing","Pump Stations"]
[null,"EC108 Kouga","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture and Office Equipment","Buses","Water Treatment Works"]
[null,"EC109 Kou-Kamma","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery and Equipment","Clinics","Bulk Mains"]
[null,"DC10 Sarah Baartman","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport Assets","Museums & Art Galleries","Distribution"]
[null,"EC121 Mbhashe","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land","Cemeteries","Distribution Points"]
[null,"EC122 Mnquma","EC EASTERN CAPE",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,"EC123 Great Kei","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings","Capital Spares"]
[null,"EC124 Amahlathi","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing development","Pump Station"]
[null,"EC126 Ngqushwa","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General vehicles","Reticulation"]
[null,"EC129 Raymond Mhlaba","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised vehicles - Refuse","Waste Water Treatment Works"]
[null,"DC12 Amathole","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised vehicles - Fire","Outfall Sewers"]
[null,"EC131 Inxuba Yethemba","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised vehicles - Conservancy","Toilet Facilities"]
[null,"EC135 Intsika Yethu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised vehicles - Ambulances","Capital Spares"]
[null,"EC136 Emalahleni (Ec)","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & equipment","Landfill Sites"]
[null,"EC137 Engcobo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computers - hardware/equipment","Waste Transfer Stations"]
[null,"EC138 Sakhisizwe","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture and other office equipment","Waste Processing Facilities"]
[null,"EC139 Enoch Mgijima","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abattoirs","Waste Drop-off Points"]
[null,"DC13 Chris Hani","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Markets","Waste Separation Facilities"]
[null,"EC141 Elundini","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civic Land and Buildings","Electricity Generation Facilities"]
[null,"EC142 Senqu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Buildings","Capital Spares"]
[null,"EC145 Walter Sisulu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Land","Rail Lines"]
[null,"DC14 Joe Gqabi","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surplus Assets - (Investment or Inventory)","Rail Structures"]
[null,"EC153 Ngquza Hills","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computers - software & programming","Rail Furniture"]
[null,"EC154 Port St Johns","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Drainage Collection"]
[null,"EC155 Nyandeni","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storm water Conveyance"]
[null,"EC156 Mhlontlo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SB 19",null,"Attenuation"]
[null,"EC157 King Sabata Dalindyebo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",null,"MV Substations"]
[null,"DC15 O .R. Tambo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,"LV Networks"]
[null,"EC441 Matatiele","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"EC442 Umzimvubu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sand Pumps"]
[null,"EC443 Winnie Madikizela Mandela","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piers"]
[null,"EC444 Ntabankulu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revetments"]
[null,"DC44 Alfred Nzo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Promenades"]
[null,"MAN Mangaung","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"FS161 Letsemeng","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Centres"]
[null,"FS162 Kopanong","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Layers"]
[null,"FS163 Mohokare","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Layers"]
[null,"DC16 Xhariep","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"FS181 Masilonyana","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halls"]
[null,"FS182 Tokologo","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centres"]
[null,"FS183 Tswelopele","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crèches"]
[null,"FS184 Matjhabeng","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clinics/Care Centres"]
[null,"FS185 Nala","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fire/Ambulance Stations"]
[null,"DC18 Lejweleputswa","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Testing Stations"]
[null,"FS191 Setsoto","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Museums"]
[null,"FS192 Dihlabeng","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Galleries"]
[null,"FS193 Nketoana","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Theatres"]
[null,"FS194 Maluti-a-Phofung","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libraries"]
[null,"FS195 Phumelela","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cemeteries/Crematoria"]
[null,"FS196 Mantsopa","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Police"]
[null,"DC19 Thabo Mofutsanyana","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purls"]
[null,"FS201 Moqhaka","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Open Space"]
[null,"FS203 Ngwathe","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nature Reserves"]
[null,"FS204 Metsimaholo","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Ablution Facilities"]
[null,"FS205 Mafube","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Markets"]
[null,"DC20 Fezile Dabi","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stalls"]
[null,"EKU City of Ekurhuleni","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abattoirs"]
[null,"JHB City Of Johannesburg","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Airports"]
[null,"TSH City Of Tshwane","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxi Ranks/Bus Terminals"]
[null,"GT421 Emfuleni","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"GT422 Midvaal","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indoor Facilities"]
[null,"GT423 Lesedi","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outdoor Facilities"]
[null,"DC42 Sedibeng","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"GT481 Mogale City","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monuments"]
[null,"GT484 Merafong City","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Buildings"]
[null,"GT485 Rand West City","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Works of Art"]
[null,"DC48 West Rand","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conservation Areas"]
[null,"ETH eThekwini","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Heritage"]
[null,"KZN212 Umdoni","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Property"]
[null,"KZN213 Umzumbe","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unimproved Property"]
[null,"KZN214 uMuziwabantu","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Municipal Offices"]
[null,"KZN216 Ray Nkonyeni","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay/Enquiry Points"]
[null,"DC21 Ugu","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Plan Offices"]
[null,"KZN221 uMshwathi","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workshops"]
[null,"KZN222 uMngeni","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yards"]
[null,"KZN223 Mpofana","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stores"]
[null,"KZN224 Impendle","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laboratories"]
[null,"KZN225 Msunduzi","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Training Centres"]
[null,"KZN226 Mkhambathini","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacturing Plant"]
[null,"KZN227 Richmond","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depots"]
[null,"DC22 uMgungundlovu","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"KZN235 Okhahlamba","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Staff Housing"]
[null,"KZN237 Inkosi Langalibalele","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Housing"]
[null,"KZN238 Alfred Duma","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"DC23 Uthukela","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Rights"]
[null,"KZN241 Endumeni","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effluent Licenses"]
[null,"KZN242 Nquthu","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Waste Licenses"]
[null,"KZN244 Msinga","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computer Software and Applications"]
[null,"KZN245 Umvoti","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Settlement Software Applications"]
[null,"DC24 Umzinyathi","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unspecified"]
[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,null,{"$f":"COUNTA(C30:C307)","v":257}]

{"sheet":"Org structure","index":22,"n_rows":166,"n_cols":9,"rows_kept":166,"cut":false,"hidden":false,"merged":[]}
["Organisational Structure Votes",null,"Organisational Structure Sub-Votes",null,"Display Sub-Votes"]
[{"$f":"B2&\" - \"&C2","v":"Vote 1 - Finance and Administration"},"Vote 1",{"$f":"IFERROR(VLOOKUP($I2,MainVote,3,0),\"[NAME OF VOTE \"&I2&\"]\")","v":"Finance and Administration"},null,null,null,null,null,1]
[{"$f":"B13&\" - \"& C13","v":"Vote 2 - Finance and Administration2"},1.1000000000000001,{"$f":"IFERROR(VLOOKUP($H3,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Finance"},{"$f":"CONCATENATE(B3, \" - \", C3)","v":"1.1 - Finance"},"1.1 - [Name of sub-vote]",null,null,11]
[{"$f":"B24&\" - \"&C24","v":"Vote 3 - Executive and Council"},1.2,"Fleet Management","1.2 - Fleet Management",null,null,null,12]
[{"$f":"B35&\" - \"&C35","v":"Vote 4 - Community and Social Services"},1.3,"Asset Management","1.3 - Asset Management",null,null,null,13]
[{"$f":"B46&\" - \"&C46","v":"Vote 5 - Community and Social Services2"},1.4,"Administrative and Corporate Support","1.4 - Administrative and Corporate Support",null,null,null,14]
[{"$f":"B57&\" - \"&C57","v":"Vote 6 - Energy Sources"},1.5,"Human Resources","1.5 - Human Resources",null,null,null,15]
[{"$f":"B68&\" - \"&C68","v":"Vote 7 - Road Transport"},1.6,"Property Services","1.6 - Property Services",null,null,null,16]
[{"$f":"B79&\" - \"&C79","v":"Vote 8 - Planning and Development"},1.7,"Legal Services","1.7 - Legal Services",null,null,null,17]
[{"$f":"B90&\" - \"&C90","v":"Vote 9 - Sport and Recreation"},1.8,"Information Technology","1.8 - Information Technology",null,null,null,18]
[{"$f":"B101&\" - \"&C101","v":"Vote 10 - Public Safety"},1.9,"Marketing, Customer Relations, Publicity and Media Co-ordination","1.9 - Marketing, Customer Relations, Publicity and Media Co-ordination",null,null,null,19]
[{"$f":"B112&\" - \"&C112","v":"Vote 11 - Other"},"1.10","[Name of sub-vote]","1.10 - [Name of sub-vote]",null,null,null,110]
[{"$f":"B123&\" - \"&C123","v":"Vote 12 - Waste Management"},"Vote 2",{"$f":"IFERROR(VLOOKUP($I13,MainVote,3,0),\"[NAME OF VOTE \"&I13&\"]\")","v":"Finance and Administration2"},null,null,null,null,null,2]
[{"$f":"B134&\" - \"&C134","v":"Vote 13 - Housing"},2.1,{"$f":"IFERROR(VLOOKUP($H14,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Supply Chain Management"},{"$f":"CONCATENATE(B14, \" - \", C14)","v":"2.1 - Supply Chain Management"},"2.1 - [Name of sub-vote]",null,null,21]
[{"$f":"B145&\" - \"&C145","v":"Vote 14 - Waste Water Management"},2.2000000000000002,"[Name of sub-vote]","2.2 - [Name of sub-vote]",null,null,null,22]
[{"$f":"B156&\" - \"&C156","v":"Vote 15 - Health"},2.2999999999999998,"[Name of sub-vote]","2.3 - [Name of sub-vote]",null,null,null,23]
[null,2.4,"[Name of sub-vote]","2.4 - [Name of sub-vote]",null,null,null,24]
[null,2.5,"[Name of sub-vote]","2.5 - [Name of sub-vote]",null,null,null,25]
[null,2.6,"[Name of sub-vote]","2.6 - [Name of sub-vote]",null,null,null,26]
[null,2.7,"[Name of sub-vote]","2.7 - [Name of sub-vote]",null,null,null,27]
[null,2.8,"[Name of sub-vote]","2.8 - [Name of sub-vote]",null,null,null,28]
[null,2.9,"[Name of sub-vote]","2.9 - [Name of sub-vote]",null,null,null,29]
[null,"2.10","[Name of sub-vote]","2.10 - [Name of sub-vote]",null,null,null,210]
[null,"Vote 3",{"$f":"IFERROR(VLOOKUP($I24,MainVote,3,0),\"[NAME OF VOTE \"&I24&\"]\")","v":"Executive and Council"},null,null,null,null,null,3]
[null,3.1,{"$f":"IFERROR(VLOOKUP($H25,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Municipal Manager, Town Secretary and Chief Executive"},{"$f":"CONCATENATE(B25, \" - \", C25)","v":"3.1 - Municipal Manager, Town Secretary and Chief Executive"},"3.1 - [Name of sub-vote]",null,null,31]
[null,3.2,"Mayor and Council","3.2 - Mayor and Council",null,null,null,32]
[null,3.3,"[Name of sub-vote]","3.3 - [Name of sub-vote]",null,null,null,33]
[null,3.4,"[Name of sub-vote]","3.4 - [Name of sub-vote]",null,null,null,34]
[null,3.5,"[Name of sub-vote]","3.5 - [Name of sub-vote]",null,null,null,35]
[null,3.6,"[Name of sub-vote]","3.6 - [Name of sub-vote]",null,null,null,36]
[null,3.7,"[Name of sub-vote]","3.7 - [Name of sub-vote]",null,null,null,37]
[null,3.8,"[Name of sub-vote]","3.8 - [Name of sub-vote]",null,null,null,38]
[null,3.9,"[Name of sub-vote]","3.9 - [Name of sub-vote]",null,null,null,39]
[null,"3.10","[Name of sub-vote]","3.10 - [Name of sub-vote]",null,null,null,310]
[null,"Vote 4",{"$f":"IFERROR(VLOOKUP($I35,MainVote,3,0),\"[NAME OF VOTE \"&I35&\"]\")","v":"Community and Social Services"},null,null,null,null,null,4]
[null,4.0999999999999996,{"$f":"IFERROR(VLOOKUP($H36,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Disaster Management"},{"$f":"CONCATENATE(B36, \" - \", C36)","v":"4.1 - Disaster Management"},"4.1 - [Name of sub-vote]",null,null,41]
[null,4.2,"Libraries and Archives","4.2 - Libraries and Archives",null,null,null,42]
[null,4.3,"Population Development","4.3 - Population Development",null,null,null,43]
[null,4.4000000000000004,"Cultural Matters","4.4 - Cultural Matters",null,null,null,44]
[null,4.5,"Indigenous and Customary Law","4.5 - Indigenous and Customary Law",null,null,null,45]
[null,4.5999999999999996,"Industrial Promotion","4.6 - Industrial Promotion",null,null,null,46]
[null,4.7,"Agricultural","4.7 - Agricultural",null,null,null,47]
[null,4.8,"Aged Care","4.8 - Aged Care",null,null,null,48]
[null,4.9000000000000004,"Child Care Facilities","4.9 - Child Care Facilities",null,null,null,49]
[null,"4.10","[Name of sub-vote]","4.10 - [Name of sub-vote]",null,null,null,410]
[null,"Vote 5",{"$f":"IFERROR(VLOOKUP($I46,MainVote,3,0),\"[NAME OF VOTE \"&I46&\"]\")","v":"Community and Social Services2"},null,null,null,null,null,5]
[null,"5.1",{"$f":"IFERROR(VLOOKUP($H47,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Literacy Programmes"},{"$f":"CONCATENATE(B47, \" - \", C47)","v":"5.1 - Literacy Programmes"},"5.1 - [Name of sub-vote]",null,null,51]
[null,"5.2","Education","5.2 - Education",null,null,null,52]
[null,"5.3","Community Halls and Facilities","5.3 - Community Halls and Facilities",null,null,null,53]
[null,"5.4","Tourism","5.4 - Tourism",null,null,null,54]
[null,"5.5","[Name of sub-vote]","5.5 - [Name of sub-vote]",null,null,null,55]
[null,"5.6","[Name of sub-vote]","5.6 - [Name of sub-vote]",null,null,null,56]
[null,"5.7","[Name of sub-vote]","5.7 - [Name of sub-vote]",null,null,null,57]
[null,"5.8","[Name of sub-vote]","5.8 - [Name of sub-vote]",null,null,null,58]
[null,"5.9","[Name of sub-vote]","5.9 - [Name of sub-vote]",null,null,null,59]
[null,"5.10","[Name of sub-vote]","5.10 - [Name of sub-vote]",null,null,null,510]
[null,"Vote 6",{"$f":"IFERROR(VLOOKUP($I57,MainVote,3,0),\"[NAME OF VOTE \"&I57&\"]\")","v":"Energy Sources"},null,null,null,null,null,6]
[null,"6.1",{"$f":"IFERROR(VLOOKUP($H58,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Electricity"},{"$f":"CONCATENATE(B58, \" - \", C58)","v":"6.1 - Electricity"},"6.1 - [Name of sub-vote]",null,null,61]
[null,"6.2","[Name of sub-vote]","6.2 - [Name of sub-vote]",null,null,null,62]
[null,"6.3","[Name of sub-vote]","6.3 - [Name of sub-vote]",null,null,null,63]
[null,"6.4","[Name of sub-vote]","6.4 - [Name of sub-vote]",null,null,null,64]
[null,"6.5","[Name of sub-vote]","6.5 - [Name of sub-vote]",null,null,null,65]
[null,"6.6","[Name of sub-vote]","6.6 - [Name of sub-vote]",null,null,null,66]
[null,"6.7","[Name of sub-vote]","6.7 - [Name of sub-vote]",null,null,null,67]
[null,"6.8","[Name of sub-vote]","6.8 - [Name of sub-vote]",null,null,null,68]
[null,"6.9","[Name of sub-vote]","6.9 - [Name of sub-vote]",null,null,null,69]
[null,"6.10","[Name of sub-vote]","6.10 - [Name of sub-vote]",null,null,null,610]
[null,"Vote 7",{"$f":"IFERROR(VLOOKUP($I68,MainVote,3,0),\"[NAME OF VOTE \"&I68&\"]\")","v":"Road Transport"},null,null,null,null,null,7]
[null,"7.1",{"$f":"IFERROR(VLOOKUP($H69,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Roads"},{"$f":"CONCATENATE(B69, \" - \", C69)","v":"7.1 - Roads"},"7.1 - [Name of sub-vote]",null,null,71]
[null,"7.2","[Name of sub-vote]","7.2 - [Name of sub-vote]",null,null,null,72]
[null,"7.3","[Name of sub-vote]","7.3 - [Name of sub-vote]",null,null,null,73]
[null,"7.4","[Name of sub-vote]","7.4 - [Name of sub-vote]",null,null,null,74]
[null,"7.5","[Name of sub-vote]","7.5 - [Name of sub-vote]",null,null,null,75]
[null,"7.6","[Name of sub-vote]","7.6 - [Name of sub-vote]",null,null,null,76]
[null,"7.7","[Name of sub-vote]","7.7 - [Name of sub-vote]",null,null,null,77]
[null,"7.8","[Name of sub-vote]","7.8 - [Name of sub-vote]",null,null,null,78]
[null,"7.9","[Name of sub-vote]","7.9 - [Name of sub-vote]",null,null,null,79]
[null,"7.10","[Name of sub-vote]","7.10 - [Name of sub-vote]",null,null,null,710]
[null,"Vote 8",{"$f":"IFERROR(VLOOKUP($I79,MainVote,3,0),\"[NAME OF VOTE \"&I79&\"]\")","v":"Planning and Development"},null,null,null,null,null,8]
[null,"8.1",{"$f":"IFERROR(VLOOKUP($H80,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Town Planning, Building Regulations and Enforcement, and City Engineer"},{"$f":"CONCATENATE(B80, \" - \", C80)","v":"8.1 - Town Planning, Building Regulations and Enforcement, and City Engineer"},"8.1 - [Name of sub-vote]",null,null,81]
[null,"8.2","Development Facilitation","8.2 - Development Facilitation",null,null,null,82]
[null,"8.3","Economic Development/Planning","8.3 - Economic Development/Planning",null,null,null,83]
[null,"8.4","Regional Planning and Development","8.4 - Regional Planning and Development",null,null,null,84]
[null,"8.5","Corporate Wide Strategic Planning (IDPs, LEDs)","8.5 - Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,null,85]
[null,"8.6","Project Management Unit","8.6 - Project Management Unit",null,null,null,86]
[null,"8.7","[Name of sub-vote]","8.7 - [Name of sub-vote]",null,null,null,87]
[null,"8.8","[Name of sub-vote]","8.8 - [Name of sub-vote]",null,null,null,88]
[null,"8.9","[Name of sub-vote]","8.9 - [Name of sub-vote]",null,null,null,89]
[null,"8.10","[Name of sub-vote]","8.10 - [Name of sub-vote]",null,null,null,810]
[null,"Vote 9",{"$f":"IFERROR(VLOOKUP($I90,MainVote,3,0),\"[NAME OF VOTE \"&I90&\"]\")","v":"Sport and Recreation"},null,null,null,null,null,9]
[null,"9.1",{"$f":"IFERROR(VLOOKUP($H91,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Sports Grounds and Stadiums"},{"$f":"CONCATENATE(B91, \" - \", C91)","v":"9.1 - Sports Grounds and Stadiums"},"9.1 - [Name of sub-vote]",null,null,91]
[null,"9.2","[Name of sub-vote]","9.2 - [Name of sub-vote]",null,null,null,92]
[null,"9.3","[Name of sub-vote]","9.3 - [Name of sub-vote]",null,null,null,93]
[null,"9.4","[Name of sub-vote]","9.4 - [Name of sub-vote]",null,null,null,94]
[null,"9.5","[Name of sub-vote]","9.5 - [Name of sub-vote]",null,null,null,95]
[null,"9.6","[Name of sub-vote]","9.6 - [Name of sub-vote]",null,null,null,96]
[null,"9.7","[Name of sub-vote]","9.7 - [Name of sub-vote]",null,null,null,97]
[null,"9.8","[Name of sub-vote]","9.8 - [Name of sub-vote]",null,null,null,98]
[null,"9.9","[Name of sub-vote]","9.9 - [Name of sub-vote]",null,null,null,99]
[null,"9.10","[Name of sub-vote]","9.10 - [Name of sub-vote]",null,null,null,910]
[null,"Vote 10",{"$f":"IFERROR(VLOOKUP($I101,MainVote,3,0),\"[NAME OF VOTE \"&I101&\"]\")","v":"Public Safety"},null,null,null,null,null,10]
[null,"10.1",{"$f":"IFERROR(VLOOKUP($H102,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Fire Fighting and Protection"},{"$f":"CONCATENATE(B102, \" - \", C102)","v":"10.1 - Fire Fighting and Protection"},"10.1 - [Name of sub-vote]",null,null,101]
[null,"10.2","Fencing and Fences","10.2 - Fencing and Fences",null,null,null,102]
[null,"10.3","[Name of sub-vote]","10.3 - [Name of sub-vote]",null,null,null,103]
[null,"10.4","[Name of sub-vote]","10.4 - [Name of sub-vote]",null,null,null,104]
[null,"10.5","[Name of sub-vote]","10.5 - [Name of sub-vote]",null,null,null,105]
[null,"10.6","[Name of sub-vote]","10.6 - [Name of sub-vote]",null,null,null,106]
[null,"10.7","[Name of sub-vote]","10.7 - [Name of sub-vote]",null,null,null,107]
[null,"10.8","[Name of sub-vote]","10.8 - [Name of sub-vote]",null,null,null,108]
[null,"10.9","[Name of sub-vote]","10.9 - [Name of sub-vote]",null,null,null,109]
[null,"10.10","[Name of sub-vote]","10.10 - [Name of sub-vote]",null,null,null,1010]
[null,"Vote 11",{"$f":"IFERROR(VLOOKUP($I112,MainVote,3,0),\"[NAME OF VOTE \"&I112&\"]\")","v":"Other"},null,null,null,null,null,11]
[null,11.1,{"$f":"IFERROR(VLOOKUP($H113,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Licensing and Regulation"},{"$f":"CONCATENATE(B113, \" - \", C113)","v":"11.1 - Licensing and Regulation"},"11.1 - [Name of sub-vote]",null,null,111]
[null,11.2,"[Name of sub-vote]","11.2 - [Name of sub-vote]",null,null,null,112]
[null,11.3,"[Name of sub-vote]","11.3 - [Name of sub-vote]",null,null,null,113]
[null,11.4,"[Name of sub-vote]","11.4 - [Name of sub-vote]",null,null,null,114]
[null,11.5,"[Name of sub-vote]","11.5 - [Name of sub-vote]",null,null,null,115]
[null,11.6,"[Name of sub-vote]","11.6 - [Name of sub-vote]",null,null,null,116]
[null,11.7,"[Name of sub-vote]","11.7 - [Name of sub-vote]",null,null,null,117]
[null,11.8,"[Name of sub-vote]","11.8 - [Name of sub-vote]",null,null,null,118]
[null,11.9,"[Name of sub-vote]","11.9 - [Name of sub-vote]",null,null,null,119]
[null,"11.10","[Name of sub-vote]","11.10 - [Name of sub-vote]",null,null,null,1110]
[null,"Vote 12",{"$f":"IFERROR(VLOOKUP($I123,MainVote,3,0),\"[NAME OF VOTE \"&I123&\"]\")","v":"Waste Management"},null,null,null,null,null,12]
[null,12.1,{"$f":"IFERROR(VLOOKUP($H124,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Solid Waste Removal"},{"$f":"CONCATENATE(B124, \" - \", C124)","v":"12.1 - Solid Waste Removal"},"12.1 - [Name of sub-vote]",null,null,121]
[null,12.2,"Street Cleaning","12.2 - Street Cleaning",null,null,null,122]
[null,12.3,"Solid Waste Disposal (Landfill Sites)","12.3 - Solid Waste Disposal (Landfill Sites)",null,null,null,123]
[null,12.4,"[Name of sub-vote]","12.4 - [Name of sub-vote]",null,null,null,124]
[null,12.5,"[Name of sub-vote]","12.5 - [Name of sub-vote]",null,null,null,125]
[null,12.6,"[Name of sub-vote]","12.6 - [Name of sub-vote]",null,null,null,126]
[null,12.7,"[Name of sub-vote]","12.7 - [Name of sub-vote]",null,null,null,127]
[null,12.8,"[Name of sub-vote]","12.8 - [Name of sub-vote]",null,null,null,128]
[null,12.9,"[Name of sub-vote]","12.9 - [Name of sub-vote]",null,null,null,129]
[null,"12.10","[Name of sub-vote]","12.10 - [Name of sub-vote]",null,null,null,1210]
[null,"Vote 13",{"$f":"IFERROR(VLOOKUP($I134,MainVote,3,0),\"[NAME OF VOTE \"&I134&\"]\")","v":"Housing"},null,null,null,null,null,13]
[null,13.1,{"$f":"IFERROR(VLOOKUP($H135,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Housing"},{"$f":"CONCATENATE(B135, \" - \", C135)","v":"13.1 - Housing"},"13.1 - [Name of sub-vote]",null,null,131]
[null,13.2,"[Name of sub-vote]","13.2 - [Name of sub-vote]",null,null,null,132]
[null,13.3,"[Name of sub-vote]","13.3 - [Name of sub-vote]",null,null,null,133]
[null,13.4,"[Name of sub-vote]","13.4 - [Name of sub-vote]",null,null,null,134]
[null,13.5,"[Name of sub-vote]","13.5 - [Name of sub-vote]",null,null,null,135]
[null,13.6,"[Name of sub-vote]","13.6 - [Name of sub-vote]",null,null,null,136]
[null,13.7,"[Name of sub-vote]","13.7 - [Name of sub-vote]",null,null,null,137]
[null,13.8,"[Name of sub-vote]","13.8 - [Name of sub-vote]",null,null,null,138]
[null,13.9,"[Name of sub-vote]","13.9 - [Name of sub-vote]",null,null,null,139]
[null,"13.10","[Name of sub-vote]","13.10 - [Name of sub-vote]",null,null,null,1310]
[null,"Vote 14",{"$f":"IFERROR(VLOOKUP($I145,MainVote,3,0),\"[NAME OF VOTE \"&I145&\"]\")","v":"Waste Water Management"},null,null,null,null,null,14]
[null,14.1,{"$f":"IFERROR(VLOOKUP($H146,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Storm Water Management"},{"$f":"CONCATENATE(B146, \" - \", C146)","v":"14.1 - Storm Water Management"},"14.1 - [Name of sub-vote]",null,null,141]
[null,14.2,"[Name of sub-vote]","14.2 - [Name of sub-vote]",null,null,null,142]
[null,14.3,"[Name of sub-vote]","14.3 - [Name of sub-vote]",null,null,null,143]
[null,14.4,"[Name of sub-vote]","14.4 - [Name of sub-vote]",null,null,null,144]
[null,14.5,"[Name of sub-vote]","14.5 - [Name of sub-vote]",null,null,null,145]
[null,14.6,"[Name of sub-vote]","14.6 - [Name of sub-vote]",null,null,null,146]
[null,14.7,"[Name of sub-vote]","14.7 - [Name of sub-vote]",null,null,null,147]
[null,14.8,"[Name of sub-vote]","14.8 - [Name of sub-vote]",null,null,null,148]
[null,14.9,"[Name of sub-vote]","14.9 - [Name of sub-vote]",null,null,null,149]
[null,"14.10","[Name of sub-vote]","14.10 - [Name of sub-vote]",null,null,null,1410]
[null,"Vote 15",{"$f":"IFERROR(VLOOKUP($I156,MainVote,3,0),\"[NAME OF VOTE \"&I156&\"]\")","v":"Health"},null,null,null,null,null,15]
[null,15.1,{"$f":"IFERROR(VLOOKUP($H157,SubMunicipalVote,3,0),\"[Name of sub-vote]\")","v":"Health Services"},{"$f":"CONCATENATE(B157, \" - \", C157)","v":"15.1 - Health Services"},"15.1 - [Name of sub-vote]",null,null,151]
[null,15.2,"[Name of sub-vote]","15.2 - [Name of sub-vote]",null,null,null,152]
[null,15.3,"[Name of sub-vote]","15.3 - [Name of sub-vote]",null,null,null,153]
[null,15.4,"[Name of sub-vote]","15.4 - [Name of sub-vote]",null,null,null,154]
[null,15.5,"[Name of sub-vote]","15.5 - [Name of sub-vote]",null,null,null,155]
[null,15.6,"[Name of sub-vote]","15.6 - [Name of sub-vote]",null,null,null,156]
[null,15.7,"[Name of sub-vote]","15.7 - [Name of sub-vote]",null,null,null,157]
[null,15.8,"[Name of sub-vote]","15.8 - [Name of sub-vote]",null,null,null,158]
[null,15.9,"[Name of sub-vote]","15.9 - [Name of sub-vote]",null,null,null,159]
[null,"15.10","[Name of sub-vote]","15.10 - [Name of sub-vote]",null,null,null,1510]

{"sheet":"Contacts","index":23,"n_rows":140,"n_cols":4,"rows_kept":140,"cut":false,"hidden":false,"merged":[[92,0,92,1],[92,2,92,3],[124,0,124,1],[124,2,124,3],[132,0,132,1],[132,2,132,3],[100,0,100,1],[100,2,100,3],[108,0,108,1],[108,2,108,3],[116,0,116,1],[116,2,116,3],[67,2,67,3],[76,0,76,1],[76,2,76,3],[84,0,84,1],[84,2,84,3],[48,0,48,1],[48,2,48,3],[57,0,57,1],[57,2,57,3],[58,2,58,3],[30,2,30,3],[39,0,39,1],[7,2,7,3],[10,2,10,3],[12,2,12,3],[13,0,13,1],[29,0,29,1],[29,2,29,3],[39,2,39,3]]}
[{"$f":"'Template names'!$B$63&\" - \"&\" Contact Information\"","v":"KZN226 Mkhambathini -  Contact Information"}]
[]
["A. GENERAL INFORMATION"]
["Municipality",{"$f":"'Template names'!$B$63","v":"KZN226 Mkhambathini"},"Set name on 'Instructions' sheet"]
[]
["Grade",1,"1 Grade in terms of the Remuneration of Public Office Bearers Act."]
[]
["Province",{"$f":"IF(B4>\" \",VLOOKUP(B4,'Lookup and lists'!B29:C312,2, FALSE),\" \")","v":"KZN KWAZULU-NATAL"}]
[]
["Web Address","www.mkhambathini.gov.za"]
[]
["e-mail Address","mm@mkhambathini.gov.za"]
[]
["B. CONTACT INFORMATION"]
["Postal address:"]
["P.O. Box","Private Bag X04"]
["City / Town","Camperdown "]
["Postal Code",3720]
[]
["Street address"]
["Building","18 old main road"]
["Street No. & Name","Camperdown"]
["City / Town","Camperdown"]
["Postal Code",3720]
[]
["General Contacts"]
["Telephone number",317859300]
["Fax number",317852121]
[]
["C. POLITICAL LEADERSHIP"]
["Speaker:",null,"Secretary/PA to the Speaker:"]
["ID Number","670303 5937 088","ID Number","731017 0539 080"]
["Title","Cllr","Title","Mrs. "]
["Name","Cllr T.A. Gwala","Name","Nompumelelo Makhanya"]
["Telephone number",317859318,"Telephone number",317859316]
["Cell number",723534647,"Cell number",826594155]
["Fax number",317852121,"Fax number",317852121]
["E-mail address","speaker@mkhambathini.gov.za","E-mail address","mpume.makhanya@mkhambathini.gov.za"]
[]
["Mayor/Executive Mayor:",null,"Secretary/PA to the Mayor/Executive Mayor:"]
["ID Number","760518 5330 080","ID Number","9408240504080"]
["Title","Cllr.","Title","Ms"]
["Name","N.W. Ntombela","Name","Snikeziwe Fezeka Dlamini"]
["Telephone number",317859318,"Telephone number",317859316]
["Cell number",733218895,"Cell number",826594155]
["Fax number",317852121,"Fax number",317852121]
["E-mail address","mayor@mkhambathini.gov.za","E-mail address","mayor@mkhambathini.gov.za"]
[]
["Deputy Mayor/Executive Mayor:",null,"Secretary/PA to the Deputy Mayor/Executive Mayor:"]
["ID Number","680404 0508 086","ID Number","680404 0508 086"]
["Title","Cllr. ","Title","Cllr. "]
["Name","N.P. Maphanga","Name","N.P. Maphanga"]
["Telephone number",317859314,"Telephone number",317859314]
["Cell number",732822182,"Cell number",732822182]
["Fax number",317852121,"Fax number",317852121]
["E-mail address","deputymayor@mkhambathini.gov.za","E-mail address","deputymayor@mkhambathini.gov.za"]
[]
["D. MANAGEMENT LEADERSHIP"]
["Municipal Manager:",null,"Secretary/PA to the Municipal Manager:"]
["ID Number","850303 6087 083","ID Number","9801201236082"]
["Title","Mr","Title","Ms"]
["Name","Sanele Mngwengwe","Name","Xoliswa Zondi"]
["Telephone number",317859306,"Telephone number",317859307]
["Cell number",828509555,"Cell number",740923502]
["Fax number",317852121,"Fax number",317852121]
["E-mail address","mm@mkhambathini.gov.za","E-mail address","secretarymm@mkhambathini.gov.za"]
[]
["Chief Financial Officer",null,"Secretary/PA to the Chief Financial Officer"]
["ID Number","820430 5598 088","ID Number","810524 0556 083"]
["Title","Mr","Title","Ms."]
["Name","Thokozane Gambu","Name","Mpho Motsoeneng"]
["Telephone number","031785932","Telephone number",317859319]
["Cell number",767490935,"Cell number",737965264]
["Fax number","0317852121","Fax number",317852121]
["E-mail address","cfo@mkhambathini.gov.za","E-mail address","mpho.motsoeneng@mkhambathini.gov.za"]
[]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number","9510265701085","ID Number","9406101281087"]
["Title","Mr","Title","Ms"]
["Name","Siboniso Zuma","Name","Nonkululeko Ngubane"]
["Telephone number","0317859326","Telephone number","0317859326"]
["Cell number","0655441111","Cell number","0791808234"]
["Fax number","0317852121","Fax number","0317852121"]
["E-mail address","zumas@mkhambathini.gov.za","E-mail address","budget@mkhambathini.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":"B1-Sum","index":24,"n_rows":77,"n_cols":12,"rows_kept":77,"cut":false,"hidden":false,"merged":[[74,0,74,12],[76,0,76,12],[1,1,1,9],[1,0,3,0],[69,0,69,12],[70,0,70,12],[71,0,71,12],[72,0,72,12]]}
[{"$f":"muni&\" - \"&adjsum&\" - \"&Date","v":"KZN226 Mkhambathini - Table B1 Adjustments Budget Summary - "}]
[{"$f":"desc","v":"Description"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,1,2,3,4,5,6,7,8]
["R thousands","A","A1","B","C","D","E","F","G","H"]
["Financial Performance"]
["Property rates",{"$f":"SUM('B4-FinPerf RE'!C24)","v":32674148},{"$f":"SUM('B4-FinPerf RE'!D24)","v":0},{"$f":"SUM('B4-FinPerf RE'!E24)","v":0},{"$f":"SUM('B4-FinPerf RE'!F24)","v":0},{"$f":"SUM('B4-FinPerf RE'!G24)","v":0},{"$f":"SUM('B4-FinPerf RE'!H24)","v":0},{"$f":"SUM('B4-FinPerf RE'!I24)","v":1444195},{"$f":"SUM('B4-FinPerf RE'!J24)","v":1444195},{"$f":"SUM('B4-FinPerf RE'!K24)","v":34118343},{"$f":"SUM('B4-FinPerf RE'!L24)","v":45863303},{"$f":"SUM('B4-FinPerf RE'!M24)","v":47009887}]
["Service charges",{"$f":"SUM('B4-FinPerf RE'!C8:C11)","v":685460},{"$f":"SUM('B4-FinPerf RE'!D8:D11)","v":0},{"$f":"SUM('B4-FinPerf RE'!E8:E11)","v":0},{"$f":"SUM('B4-FinPerf RE'!F8:F11)","v":0},{"$f":"SUM('B4-FinPerf RE'!G8:G11)","v":0},{"$f":"SUM('B4-FinPerf RE'!H8:H11)","v":0},{"$f":"SUM('B4-FinPerf RE'!I8:I11)","v":5000},{"$f":"SUM('B4-FinPerf RE'!J8:J11)","v":5000},{"$f":"SUM('B4-FinPerf RE'!K8:K11)","v":690460},{"$f":"SUM('B4-FinPerf RE'!L8:L11)","v":716305},{"$f":"SUM('B4-FinPerf RE'!M8:M11)","v":734213}]
["Investment revenue",{"$f":"'B4-FinPerf RE'!C16","v":4290000},{"$f":"'B4-FinPerf RE'!D16","v":0},{"$f":"'B4-FinPerf RE'!E16","v":0},{"$f":"'B4-FinPerf RE'!F16","v":0},{"$f":"'B4-FinPerf RE'!G16","v":0},{"$f":"'B4-FinPerf RE'!H16","v":0},{"$f":"'B4-FinPerf RE'!I16","v":-700000},{"$f":"'B4-FinPerf RE'!J16","v":-700000},{"$f":"'B4-FinPerf RE'!K16","v":3590000},{"$f":"'B4-FinPerf RE'!L16","v":4483050},{"$f":"'B4-FinPerf RE'!M16","v":4595126}]
["Transfers recognised - operational",{"$f":"'B4-FinPerf RE'!C28","v":110979000},{"$f":"'B4-FinPerf RE'!D28","v":0},{"$f":"'B4-FinPerf RE'!E28","v":0},{"$f":"'B4-FinPerf RE'!F28","v":0},{"$f":"'B4-FinPerf RE'!G28","v":0},{"$f":"'B4-FinPerf RE'!H28","v":0},{"$f":"'B4-FinPerf RE'!I28","v":977000},{"$f":"'B4-FinPerf RE'!J28","v":977000},{"$f":"'B4-FinPerf RE'!K28","v":111956000},{"$f":"'B4-FinPerf RE'!L28","v":104774000},{"$f":"'B4-FinPerf RE'!M28","v":105296000}]
["Other own revenue",{"$f":"+B12-SUM(B7:B10)","v":10467762},{"$f":"+C12-SUM(C7:C10)","v":0},0,0,0,0,-3275700,-3275700,7192062,10405226,10665418]
["Total Revenue (excluding capital transfers and contributions)",{"$f":"+'B4-FinPerf RE'!C35","v":159096370},{"$f":"+'B4-FinPerf RE'!D35","v":0},{"$f":"+'B4-FinPerf RE'!E35","v":0},{"$f":"+'B4-FinPerf RE'!F35","v":0},{"$f":"+'B4-FinPerf RE'!G35","v":0},{"$f":"+'B4-FinPerf RE'!H35","v":0},{"$f":"+'B4-FinPerf RE'!I35","v":-1549505},{"$f":"+'B4-FinPerf RE'!J35","v":-1549505},{"$f":"+'B4-FinPerf RE'!K35","v":157546865},{"$f":"+'B4-FinPerf RE'!L35","v":166241884},{"$f":"+'B4-FinPerf RE'!M35","v":168300644}]
["Employee costs",{"$f":"'B4-FinPerf RE'!C38","v":62295728},{"$f":"'B4-FinPerf RE'!D38","v":0},{"$f":"'B4-FinPerf RE'!E38","v":0},{"$f":"'B4-FinPerf RE'!F38","v":0},{"$f":"'B4-FinPerf RE'!G38","v":0},{"$f":"'B4-FinPerf RE'!H38","v":0},{"$f":"'B4-FinPerf RE'!I38","v":0},{"$f":"SUM(D13:H13)","v":0},{"$f":"IF(C13=0,B13+I13,C13+I13)","v":62295728},{"$f":"'B4-FinPerf RE'!L38","v":65539744},{"$f":"'B4-FinPerf RE'!M38","v":68141129}]
["Remuneration of councillors",{"$f":"'B4-FinPerf RE'!C39","v":7957766},{"$f":"'B4-FinPerf RE'!D39","v":0},{"$f":"'B4-FinPerf RE'!E39","v":0},{"$f":"'B4-FinPerf RE'!F39","v":0},{"$f":"'B4-FinPerf RE'!G39","v":0},{"$f":"'B4-FinPerf RE'!H39","v":0},{"$f":"'B4-FinPerf RE'!I39","v":0},0,7957766,{"$f":"'B4-FinPerf RE'!L39","v":8315869},{"$f":"'B4-FinPerf RE'!M39","v":8523765}]
["Depreciation & asset impairment",{"$f":"'B4-FinPerf RE'!C42+'B4-FinPerf RE'!C43","v":21221546},{"$f":"'B4-FinPerf RE'!D42+'B4-FinPerf RE'!D43","v":0},{"$f":"'B4-FinPerf RE'!E42+'B4-FinPerf RE'!E43","v":0},{"$f":"'B4-FinPerf RE'!F42+'B4-FinPerf RE'!F43","v":0},{"$f":"'B4-FinPerf RE'!G42+'B4-FinPerf RE'!G43","v":0},{"$f":"'B4-FinPerf RE'!H42+'B4-FinPerf RE'!H43","v":0},{"$f":"'B4-FinPerf RE'!I42+'B4-FinPerf RE'!I43","v":-1122029},{"$f":"'B4-FinPerf RE'!J42+'B4-FinPerf RE'!J43","v":-1122029},{"$f":"'B4-FinPerf RE'!K42+'B4-FinPerf RE'!K43","v":20099517},{"$f":"'B4-FinPerf RE'!L42+'B4-FinPerf RE'!L43","v":22176517},{"$f":"'B4-FinPerf RE'!M42+'B4-FinPerf RE'!M43","v":22730929}]
["Finance charges",{"$f":"'B4-FinPerf RE'!C44","v":0},{"$f":"'B4-FinPerf RE'!D44","v":0},{"$f":"'B4-FinPerf RE'!E44","v":0},{"$f":"'B4-FinPerf RE'!F44","v":0},{"$f":"'B4-FinPerf RE'!G44","v":0},{"$f":"'B4-FinPerf RE'!H44","v":0},{"$f":"'B4-FinPerf RE'!I44","v":0},{"$f":"'B4-FinPerf RE'!J44","v":0},{"$f":"'B4-FinPerf RE'!K44","v":0},{"$f":"'B4-FinPerf RE'!L44","v":0},{"$f":"'B4-FinPerf RE'!M44","v":0}]
["Inventory consumed and bulk purchases",{"$f":"SUM('B4-FinPerf RE'!C40:C41)","v":4135672},{"$f":"SUM('B4-FinPerf RE'!D40:D41)","v":0},{"$f":"SUM('B4-FinPerf RE'!E40:E41)","v":0},{"$f":"SUM('B4-FinPerf RE'!F40:F41)","v":0},{"$f":"SUM('B4-FinPerf RE'!G40:G41)","v":0},{"$f":"SUM('B4-FinPerf RE'!H40:H41)","v":0},{"$f":"SUM('B4-FinPerf RE'!I40:I41)","v":-440000},{"$f":"SUM('B4-FinPerf RE'!J40:J41)","v":-440000},{"$f":"SUM('B4-FinPerf RE'!K40:K41)","v":3695672},{"$f":"SUM('B4-FinPerf RE'!L40:L41)","v":4267277},{"$f":"SUM('B4-FinPerf RE'!M40:M41)","v":4372710}]
["Transfers and subsidies",{"$f":"'B4-FinPerf RE'!C46","v":0},{"$f":"'B4-FinPerf RE'!D46","v":0},{"$f":"'B4-FinPerf RE'!E46","v":0},{"$f":"'B4-FinPerf RE'!F46","v":0},{"$f":"'B4-FinPerf RE'!G46","v":0},{"$f":"'B4-FinPerf RE'!H46","v":0},{"$f":"'B4-FinPerf RE'!I46","v":0},0,0,{"$f":"'B4-FinPerf RE'!L46","v":0},{"$f":"'B4-FinPerf RE'!M46","v":0}]
["Other expenditure",{"$f":"+B20-SUM(B13:B18)","v":68231122},{"$f":"+C20-SUM(C13:C18)","v":0},0,0,0,0,1464271,1464271,69695393,69967835,67649682]
["Total Expenditure",{"$f":"+'B4-FinPerf RE'!C51","v":163841834},{"$f":"+'B4-FinPerf RE'!D51","v":0},{"$f":"+'B4-FinPerf RE'!E51","v":0},{"$f":"+'B4-FinPerf RE'!F51","v":0},{"$f":"+'B4-FinPerf RE'!G51","v":0},{"$f":"+'B4-FinPerf RE'!H51","v":0},{"$f":"+'B4-FinPerf RE'!I51","v":-97758},{"$f":"+'B4-FinPerf RE'!J51","v":-97758},{"$f":"+'B4-FinPerf RE'!K51","v":163744076},{"$f":"+'B4-FinPerf RE'!L51","v":170267242},{"$f":"+'B4-FinPerf RE'!M51","v":171418215}]
["Surplus/(Deficit)",{"$f":"B12-B20","v":-4745464},0,0,0,0,0,-1451747,-1451747,-6197211,-4025358,-3117571]
[{"$f":"'B4-FinPerf RE'!A54","v":"Transfers and subsidies - capital (monetary allocations)"},{"$f":"'B4-FinPerf RE'!C54","v":18934000},{"$f":"'B4-FinPerf RE'!D54","v":0},{"$f":"'B4-FinPerf RE'!E54","v":0},{"$f":"'B4-FinPerf RE'!F54","v":0},{"$f":"'B4-FinPerf RE'!G54","v":0},{"$f":"'B4-FinPerf RE'!H54","v":0},{"$f":"'B4-FinPerf RE'!I54","v":0},{"$f":"'B4-FinPerf RE'!J54","v":0},{"$f":"'B4-FinPerf RE'!K54","v":18934000},{"$f":"'B4-FinPerf RE'!L54","v":20223000},{"$f":"'B4-FinPerf RE'!M54","v":20970000}]
["Transfers and subsidies - capital (in-kind - all) ",{"$f":"'B4-FinPerf RE'!C55","v":0},{"$f":"'B4-FinPerf RE'!D55","v":0},{"$f":"'B4-FinPerf RE'!E55","v":0},{"$f":"'B4-FinPerf RE'!F55","v":0},{"$f":"'B4-FinPerf RE'!G55","v":0},{"$f":"'B4-FinPerf RE'!H55","v":0},{"$f":"'B4-FinPerf RE'!I55","v":0},{"$f":"'B4-FinPerf RE'!J55","v":0},{"$f":"'B4-FinPerf RE'!K55","v":0},{"$f":"'B4-FinPerf RE'!L55","v":0},{"$f":"'B4-FinPerf RE'!M55","v":0}]
["Surplus/(Deficit) after capital transfers & contributions",{"$f":"B21+SUM(B22:B23)","v":14188536},0,0,0,0,0,-1451747,{"$f":"SUM(D24:H24)","v":-1451747},{"$f":"IF(C24=0,B24+I24,C24+I24)","v":12736789},16197642,17852429]
["Share of surplus/ (deficit) of associate",{"$f":"'B4-FinPerf RE'!C62","v":0},{"$f":"'B4-FinPerf RE'!D62","v":0},{"$f":"'B4-FinPerf RE'!E62","v":0},{"$f":"'B4-FinPerf RE'!F62","v":0},{"$f":"'B4-FinPerf RE'!G62","v":0},{"$f":"'B4-FinPerf RE'!H62","v":0},{"$f":"'B4-FinPerf RE'!I62","v":0},{"$f":"'B4-FinPerf RE'!J62","v":0},{"$f":"'B4-FinPerf RE'!K62","v":0},{"$f":"'B4-FinPerf RE'!L62","v":0},{"$f":"'B4-FinPerf RE'!M62","v":0}]
["Surplus/ (Deficit) for the year",{"$f":"B24+B25","v":14188536},0,0,0,0,0,-1451747,-1451747,12736789,16197642,17852429]
[]
["Capital expenditure & funds sources"]
["Capital expenditure",{"$f":"'B5-Capex'!C42","v":24034000},{"$f":"'B5-Capex'!D42","v":0},{"$f":"'B5-Capex'!E42","v":0},{"$f":"'B5-Capex'!F42","v":0},{"$f":"'B5-Capex'!G42","v":0},{"$f":"'B5-Capex'!H42","v":0},{"$f":"'B5-Capex'!I42","v":-21278167},{"$f":"SUM(D29:H29)","v":-21278167},{"$f":"IF(C29=0,B29+I29,C29+I29)","v":2755833},{"$f":"'B5-Capex'!L42","v":1000000},{"$f":"'B5-Capex'!M42","v":1000000}]
["Transfers recognised - capital",{"$f":"'B5-Capex'!C72","v":18934000},{"$f":"'B5-Capex'!D72","v":0},{"$f":"'B5-Capex'!E72","v":0},{"$f":"'B5-Capex'!F72","v":0},{"$f":"'B5-Capex'!G72","v":0},{"$f":"'B5-Capex'!H72","v":0},{"$f":"'B5-Capex'!I72","v":-18934000},{"$f":"SUM(D30:H30)","v":-18934000},{"$f":"IF(C30=0,B30+I30,C30+I30)","v":0},{"$f":"'B5-Capex'!L72","v":0},{"$f":"'B5-Capex'!M72","v":0}]
[]
["Borrowing",{"$f":"'B5-Capex'!C74","v":0},{"$f":"'B5-Capex'!D74","v":0},{"$f":"'B5-Capex'!E74","v":0},{"$f":"'B5-Capex'!F74","v":0},{"$f":"'B5-Capex'!G74","v":0},{"$f":"'B5-Capex'!H74","v":0},{"$f":"'B5-Capex'!I74","v":0},{"$f":"SUM(D32:H32)","v":0},{"$f":"IF(C32=0,B32+I32,C32+I32)","v":0},{"$f":"'B5-Capex'!L74","v":0},{"$f":"'B5-Capex'!M74","v":0}]
["Internally generated funds",{"$f":"'B5-Capex'!C75","v":5100000},{"$f":"'B5-Capex'!D75","v":0},{"$f":"'B5-Capex'!E75","v":0},{"$f":"'B5-Capex'!F75","v":0},{"$f":"'B5-Capex'!G75","v":0},{"$f":"'B5-Capex'!H75","v":0},{"$f":"'B5-Capex'!I75","v":-2344167},{"$f":"SUM(D33:H33)","v":-2344167},{"$f":"IF(C33=0,B33+I33,C33+I33)","v":2755833},{"$f":"'B5-Capex'!L75","v":1000000},{"$f":"'B5-Capex'!M75","v":1000000}]
["Total sources of capital funds",{"$f":"+B30+B32+B33","v":24034000},{"$f":"+C30+C32+C33","v":0},0,0,0,0,-21278167,{"$f":"SUM(D34:H34)","v":-21278167},{"$f":"IF(C34=0,B34+I34,C34+I34)","v":2755833},1000000,1000000]
[]
["Financial position"]
["Total current assets",{"$f":"'B6-FinPos'!C15","v":33870874},{"$f":"'B6-FinPos'!D15","v":0},{"$f":"'B6-FinPos'!E15","v":0},{"$f":"'B6-FinPos'!F15","v":0},{"$f":"'B6-FinPos'!G15","v":0},{"$f":"'B6-FinPos'!H15","v":0},{"$f":"'B6-FinPos'!I15","v":21109944},{"$f":"SUM(D37:H37)","v":21109944},{"$f":"IF(C37=0,B37+I37,C37+I37)","v":54980818},{"$f":"'B6-FinPos'!L15","v":50892315},{"$f":"'B6-FinPos'!M15","v":52839898}]
["Total non current assets",{"$f":"'B6-FinPos'!C27","v":276791131},{"$f":"'B6-FinPos'!D27","v":0},{"$f":"'B6-FinPos'!E27","v":0},{"$f":"'B6-FinPos'!F27","v":0},{"$f":"'B6-FinPos'!G27","v":0},{"$f":"'B6-FinPos'!H27","v":0},{"$f":"'B6-FinPos'!I27","v":-990831},{"$f":"SUM(D38:H38)","v":-990831},{"$f":"IF(C38=0,B38+I38,C38+I38)","v":275800300},{"$f":"'B6-FinPos'!L27","v":284718206},{"$f":"'B6-FinPos'!M27","v":298502785}]
["Total current liabilities",{"$f":"'B6-FinPos'!C40","v":-20604517},{"$f":"'B6-FinPos'!D40","v":0},{"$f":"'B6-FinPos'!E40","v":0},{"$f":"'B6-FinPos'!F40","v":0},{"$f":"'B6-FinPos'!G40","v":0},{"$f":"'B6-FinPos'!H40","v":0},{"$f":"'B6-FinPos'!I40","v":44227772},{"$f":"SUM(D39:H39)","v":44227772},{"$f":"IF(C39=0,B39+I39,C39+I39)","v":23623255},{"$f":"'B6-FinPos'!L40","v":20889734},{"$f":"'B6-FinPos'!M40","v":20980910}]
["Total non current liabilities",{"$f":"'B6-FinPos'!C47","v":-7784000},{"$f":"'B6-FinPos'!D47","v":0},{"$f":"'B6-FinPos'!E47","v":0},{"$f":"'B6-FinPos'!F47","v":0},{"$f":"'B6-FinPos'!G47","v":0},{"$f":"'B6-FinPos'!H47","v":0},{"$f":"'B6-FinPos'!I47","v":17250000},{"$f":"SUM(D40:H40)","v":17250000},{"$f":"IF(C40=0,B40+I40,C40+I40)","v":9466000},{"$f":"'B6-FinPos'!L47","v":9466000},{"$f":"'B6-FinPos'!M47","v":9466000}]
["Community wealth/Equity",{"$f":"'B6-FinPos'!C56","v":339050523},{"$f":"'B6-FinPos'!D56","v":0},{"$f":"'B6-FinPos'!E56","v":0},{"$f":"'B6-FinPos'!F56","v":0},{"$f":"'B6-FinPos'!G56","v":0},{"$f":"'B6-FinPos'!H56","v":0},{"$f":"'B6-FinPos'!I56","v":-41105456},{"$f":"SUM(D41:H41)","v":-41105456},{"$f":"IF(C41=0,B41+I41,C41+I41)","v":297945067},{"$f":"'B6-FinPos'!L56","v":316973592},{"$f":"'B6-FinPos'!M56","v":332853076}]
[]
["Cash flows"]
["Net cash from (used) operating",{"$f":"'B7-CFlow'!C19","v":23813938},{"$f":"'B7-CFlow'!D19","v":0},{"$f":"'B7-CFlow'!E19","v":0},{"$f":"'B7-CFlow'!F19","v":0},{"$f":"'B7-CFlow'!G19","v":0},{"$f":"'B7-CFlow'!H19","v":0},{"$f":"'B7-CFlow'!I19","v":-2960135},{"$f":"SUM(D44:H44)","v":-2960135},{"$f":"IF(C44=0,B44+I44,C44+I44)","v":20853803},{"$f":"'B7-CFlow'!L19","v":17682419},{"$f":"'B7-CFlow'!M19","v":19953687}]
["Net cash from (used) investing",{"$f":"'B7-CFlow'!C28","v":-27639101},{"$f":"'B7-CFlow'!D28","v":0},{"$f":"'B7-CFlow'!E28","v":0},{"$f":"'B7-CFlow'!F28","v":0},{"$f":"'B7-CFlow'!G28","v":0},{"$f":"'B7-CFlow'!H28","v":0},{"$f":"'B7-CFlow'!I28","v":24469893},{"$f":"SUM(D45:H45)","v":24469893},{"$f":"IF(C45=0,B45+I45,C45+I45)","v":-3169208},{"$f":"'B7-CFlow'!L28","v":-1150000},{"$f":"'B7-CFlow'!M28","v":-1150000}]
["Net cash from (used) financing",{"$f":"'B7-CFlow'!C37","v":0},{"$f":"'B7-CFlow'!D37","v":0},{"$f":"'B7-CFlow'!E37","v":0},{"$f":"'B7-CFlow'!F37","v":0},{"$f":"'B7-CFlow'!G37","v":0},{"$f":"'B7-CFlow'!H37","v":0},{"$f":"'B7-CFlow'!I37","v":0},{"$f":"SUM(D46:H46)","v":0},{"$f":"IF(C46=0,B46+I46,C46+I46)","v":0},{"$f":"'B7-CFlow'!L37","v":0},{"$f":"'B7-CFlow'!M37","v":0}]
["Cash/cash equivalents at the year end",{"$f":"'B7-CFlow'!C41","v":13111811},{"$f":"'B7-CFlow'!D41","v":0},{"$f":"'B7-CFlow'!E41","v":0},{"$f":"'B7-CFlow'!F41","v":0},{"$f":"'B7-CFlow'!G41","v":0},{"$f":"'B7-CFlow'!H41","v":0},{"$f":"'B7-CFlow'!I41","v":22243360},{"$f":"SUM(D47:H47)","v":22243360},{"$f":"IF(C47=0,B47+I47,C47+I47)","v":35355171},{"$f":"'B7-CFlow'!L41","v":34202995},{"$f":"'B7-CFlow'!M41","v":36474263}]
[]
["Cash backing/surplus reconciliation"]
["Cash and investments available",{"$f":"'B8-ResRecon'!C10","v":13111811},{"$f":"'B8-ResRecon'!D10","v":0},{"$f":"'B8-ResRecon'!E10","v":0},{"$f":"'B8-ResRecon'!F10","v":0},{"$f":"'B8-ResRecon'!G10","v":0},{"$f":"'B8-ResRecon'!H10","v":0},{"$f":"'B8-ResRecon'!I10","v":22243360},{"$f":"SUM(D50:H50)","v":22243360},{"$f":"IF(C50=0,B50+I50,C50+I50)","v":35355171},{"$f":"'B8-ResRecon'!L10","v":33052996},{"$f":"'B8-ResRecon'!M10","v":35324265}]
["Application of cash and investments",{"$f":"'B8-ResRecon'!C20","v":-41761843},{"$f":"'B8-ResRecon'!D20","v":0},{"$f":"'B8-ResRecon'!E20","v":0},{"$f":"'B8-ResRecon'!F20","v":0},{"$f":"'B8-ResRecon'!G20","v":0},{"$f":"'B8-ResRecon'!H20","v":0},{"$f":"'B8-ResRecon'!I20","v":45638397},{"$f":"SUM(D51:H51)","v":45638397},{"$f":"IF(C51=0,B51+I51,C51+I51)","v":3876554},{"$f":"'B8-ResRecon'!L20","v":4071631},{"$f":"'B8-ResRecon'!M20","v":4149326}]
["Balance - surplus (shortfall)",{"$f":"B50-B51","v":54873654},0,0,0,0,0,-23395037,-23395037,31478617,28981365,31174939]
[]
["Asset Management"]
["Asset register summary (WDV)",{"$f":"'B9-Asset'!C180","v":246178955},{"$f":"'B9-Asset'!D180","v":0},{"$f":"'B9-Asset'!E180","v":0},{"$f":"'B9-Asset'!F180","v":0},{"$f":"'B9-Asset'!G180","v":0},{"$f":"'B9-Asset'!H180","v":0},{"$f":"'B9-Asset'!I180","v":-2166612},{"$f":"SUM(D55:H55)","v":-2166612},{"$f":"IF(C55=0,B55+I55,C55+I55)","v":244012343},{"$f":"'B9-Asset'!L180","v":251340851},{"$f":"'B9-Asset'!M180","v":263456562}]
["Depreciation ",{"$f":"'B9-Asset'!C183","v":16521546},{"$f":"'B9-Asset'!D183","v":0},{"$f":"'B9-Asset'!E183","v":0},{"$f":"'B9-Asset'!F183","v":0},{"$f":"'B9-Asset'!G183","v":0},{"$f":"'B9-Asset'!H183","v":0},{"$f":"'B9-Asset'!I183","v":-2122029},{"$f":"SUM(D56:H56)","v":-2122029},{"$f":"IF(C56=0,B56+I56,C56+I56)","v":14399517},{"$f":"'B9-Asset'!L183","v":17265017},{"$f":"'B9-Asset'!M183","v":17696641}]
["Renewal and Upgrading of Existing Assets",{"$f":"'B9-Asset'!C42+'B9-Asset'!C77","v":0},{"$f":"'B9-Asset'!D42+'B9-Asset'!D77","v":0},{"$f":"'B9-Asset'!E42+'B9-Asset'!E77","v":0},{"$f":"'B9-Asset'!F42+'B9-Asset'!F77","v":0},{"$f":"'B9-Asset'!G42+'B9-Asset'!G77","v":0},{"$f":"'B9-Asset'!H42+'B9-Asset'!H77","v":0},{"$f":"'B9-Asset'!I42+'B9-Asset'!I77","v":0},{"$f":"SUM(D57:H57)","v":0},{"$f":"IF(C57=0,B57+I57,C57+I57)","v":0},{"$f":"'B9-Asset'!L42+'B9-Asset'!L77","v":0},{"$f":"'B9-Asset'!M42+'B9-Asset'!M77","v":0}]
["Repairs and Maintenance",{"$f":"'B9-Asset'!C184","v":11059552},{"$f":"'B9-Asset'!D184","v":0},{"$f":"'B9-Asset'!E184","v":0},{"$f":"'B9-Asset'!F184","v":0},{"$f":"'B9-Asset'!G184","v":0},{"$f":"'B9-Asset'!H184","v":0},{"$f":"'B9-Asset'!I184","v":-200000},{"$f":"SUM(D58:H58)","v":-200000},{"$f":"IF(C58=0,B58+I58,C58+I58)","v":10859552},{"$f":"'B9-Asset'!L184","v":11557232},{"$f":"'B9-Asset'!M184","v":11846163}]
[]
["Free services"]
["Cost of Free Basic Services provided",{"$f":"'B10-SerDel'!C62","v":0},{"$f":"'B10-SerDel'!D62","v":0},{"$f":"'B10-SerDel'!E62","v":0},{"$f":"'B10-SerDel'!F62","v":0},{"$f":"'B10-SerDel'!G62","v":0},{"$f":"'B10-SerDel'!H62","v":0},{"$f":"'B10-SerDel'!I62","v":0},{"$f":"'B10-SerDel'!J62","v":0},{"$f":"'B10-SerDel'!K62","v":0},{"$f":"'B10-SerDel'!L62","v":0},{"$f":"'B10-SerDel'!M62","v":0}]
["Revenue cost of free services provided",{"$f":"'B10-SerDel'!C81","v":0},{"$f":"'B10-SerDel'!D81","v":0},{"$f":"'B10-SerDel'!E81","v":0},{"$f":"'B10-SerDel'!F81","v":0},{"$f":"'B10-SerDel'!G81","v":0},{"$f":"'B10-SerDel'!H81","v":0},{"$f":"'B10-SerDel'!I81","v":-126602},{"$f":"'B10-SerDel'!J81","v":-126602},{"$f":"'B10-SerDel'!K81","v":5480488},{"$f":"'B10-SerDel'!L81","v":-5859409},{"$f":"'B10-SerDel'!M81","v":-6005896}]
["Households below minimum service level"]
["Water:",{"$f":"'B10-SerDel'!C16","v":0},{"$f":"'B10-SerDel'!D16","v":0},{"$f":"'B10-SerDel'!E16","v":0},{"$f":"'B10-SerDel'!F16","v":0},{"$f":"'B10-SerDel'!G16","v":0},{"$f":"'B10-SerDel'!H16","v":0},{"$f":"'B10-SerDel'!I16","v":0},{"$f":"SUM(D64:H64)","v":0},{"$f":"IF(C64=0,B64+I64,C64+I64)","v":0},{"$f":"'B10-SerDel'!L16","v":0},{"$f":"'B10-SerDel'!M16","v":0}]
["Sanitation/sewerage:",{"$f":"'B10-SerDel'!C28","v":0},{"$f":"'B10-SerDel'!D28","v":0},{"$f":"'B10-SerDel'!E28","v":0},{"$f":"'B10-SerDel'!F28","v":0},{"$f":"'B10-SerDel'!G28","v":0},{"$f":"'B10-SerDel'!H28","v":0},{"$f":"'B10-SerDel'!I28","v":0},{"$f":"SUM(D65:H65)","v":0},{"$f":"IF(C65=0,B65+I65,C65+I65)","v":0},{"$f":"'B10-SerDel'!L28","v":0},{"$f":"'B10-SerDel'!M28","v":0}]
["Energy:",{"$f":"'B10-SerDel'!C37","v":0},{"$f":"'B10-SerDel'!D37","v":0},{"$f":"'B10-SerDel'!E37","v":0},{"$f":"'B10-SerDel'!F37","v":0},{"$f":"'B10-SerDel'!G37","v":0},{"$f":"'B10-SerDel'!H37","v":0},{"$f":"'B10-SerDel'!I37","v":0},{"$f":"SUM(D66:H66)","v":0},{"$f":"IF(C66=0,B66+I66,C66+I66)","v":0},{"$f":"'B10-SerDel'!L37","v":0},{"$f":"'B10-SerDel'!M37","v":0}]
["Refuse:",{"$f":"'B10-SerDel'!C47","v":0},{"$f":"'B10-SerDel'!D47","v":0},{"$f":"'B10-SerDel'!E47","v":0},{"$f":"'B10-SerDel'!F47","v":0},{"$f":"'B10-SerDel'!G47","v":0},{"$f":"'B10-SerDel'!H47","v":0},{"$f":"'B10-SerDel'!I47","v":0},{"$f":"SUM(D67:H67)","v":0},{"$f":"IF(C67=0,B67+I67,C67+I67)","v":0},{"$f":"'B10-SerDel'!L47","v":0},{"$f":"'B10-SerDel'!M47","v":0}]
[]
["References"]
["1. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["2. Additional cash-backed accumulated funds/unspent funds (MFMA section 18(1)(b) and section 28(2)(e)) identified after the Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably have been foreseen)"]
["3. Increases of funds approved under MFMA section 31"]
["4. Adjustments approved in accordance with MFMA section 29 "]
["5. Adjustments to transfers from National or Provincial Government"]
["6. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (section 28(2)(f))"]
["7. G = B + C + D + E + F"]
["8. Adjusted Budget H = (A or A1/2 etc) + G"]

{"sheet":"B2-FinPerf SC","index":25,"n_rows":64,"n_cols":13,"rows_kept":64,"cut":false,"hidden":false,"merged":[[63,0,63,12],[58,0,58,12],[59,0,59,12],[61,0,61,12],[1,0,2,0],[1,1,2,1],[56,0,56,12],[57,0,57,12],[54,0,54,12],[1,2,1,10],[55,0,55,10]]}
[{"$f":"muni&\" - \"&_ADJ3&\" - \"&Date","v":"KZN226 Mkhambathini - Table B2 Adjustments Budget Financial Performance (functional classification) - "}]
[{"$f":"\"Standard \"&desc","v":"Standard Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,5,{"$f":"D4+1","v":6},7,8,9,10,11,12]
["R thousands","1, 4","A","A1","B","C","D","E","F","G","H"]
["Revenue - Functional"]
["Governance and administration",null,{"$f":"SUM(C8:C10)","v":150260927},{"$f":"SUM(D8:D10)","v":0},0,0,0,0,255991,{"$f":"SUM(J8:J10)","v":255991},{"$f":"SUM(K8:K10)","v":150516918},{"$f":"SUM(L8:L10)","v":150531574},{"$f":"SUM(M8:M10)","v":156337361}]
["Executive and council",null,{"$f":"B2B!C8","v":0},{"$f":"B2B!D8","v":0},{"$f":"B2B!E8","v":0},{"$f":"B2B!F8","v":0},{"$f":"B2B!G8","v":0},{"$f":"B2B!H8","v":0},{"$f":"B2B!I8","v":0},{"$f":"SUM(E8:I8)","v":0},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0},{"$f":"B2B!L8","v":0},{"$f":"B2B!M8","v":0}]
["Finance and administration",null,{"$f":"B2B!C11","v":150260927},{"$f":"B2B!D11","v":0},{"$f":"B2B!E11","v":0},{"$f":"B2B!F11","v":0},{"$f":"B2B!G11","v":0},{"$f":"B2B!H11","v":0},{"$f":"B2B!I11","v":255991},{"$f":"SUM(E9:I9)","v":255991},{"$f":"IF(D9=0,C9+J9,D9+J9)","v":150516918},{"$f":"B2B!L11","v":150531574},{"$f":"B2B!M11","v":156337361}]
["Internal audit",null,{"$f":"B2B!C25","v":0},{"$f":"B2B!D25","v":0},{"$f":"B2B!E25","v":0},{"$f":"B2B!F25","v":0},{"$f":"B2B!G25","v":0},{"$f":"B2B!H25","v":0},{"$f":"B2B!I25","v":0},{"$f":"SUM(E10:I10)","v":0},{"$f":"IF(D10=0,C10+J10,D10+J10)","v":0},{"$f":"B2B!L25","v":0},{"$f":"B2B!M25","v":0}]
["Community and public safety",null,{"$f":"SUM(C12:C16)","v":2248227},{"$f":"SUM(D12:D16)","v":0},0,0,0,0,994300,{"$f":"SUM(J12:J16)","v":994300},{"$f":"SUM(K12:K16)","v":3242527},{"$f":"SUM(L12:L16)","v":2362902},{"$f":"SUM(M12:M16)","v":2472335}]
["Community and social services",null,{"$f":"B2B!C28","v":2248227},{"$f":"B2B!D28","v":0},{"$f":"B2B!E28","v":0},{"$f":"B2B!F28","v":0},{"$f":"B2B!G28","v":0},{"$f":"B2B!H28","v":0},{"$f":"B2B!I28","v":577000},{"$f":"SUM(E12:I12)","v":577000},{"$f":"IF(D12=0,C12+J12,D12+J12)","v":2825227},{"$f":"B2B!L28","v":2360487},{"$f":"B2B!M28","v":2469799}]
["Sport and recreation",null,{"$f":"B2B!C50","v":0},{"$f":"B2B!D50","v":0},{"$f":"B2B!E50","v":0},{"$f":"B2B!F50","v":0},{"$f":"B2B!G50","v":0},{"$f":"B2B!H50","v":0},{"$f":"B2B!I50","v":417300},{"$f":"SUM(E13:I13)","v":417300},{"$f":"IF(D13=0,C13+J13,D13+J13)","v":417300},{"$f":"B2B!L50","v":2415},{"$f":"B2B!M50","v":2536}]
["Public safety",null,{"$f":"B2B!C56","v":0},{"$f":"B2B!D56","v":0},{"$f":"B2B!E56","v":0},{"$f":"B2B!F56","v":0},{"$f":"B2B!G56","v":0},{"$f":"B2B!H56","v":0},{"$f":"B2B!I56","v":0},{"$f":"SUM(E14:I14)","v":0},{"$f":"IF(D14=0,C14+J14,D14+J14)","v":0},{"$f":"B2B!L56","v":0},{"$f":"B2B!M56","v":0}]
["Housing",null,{"$f":"B2B!C65","v":0},{"$f":"B2B!D65","v":0},{"$f":"B2B!E65","v":0},{"$f":"B2B!F65","v":0},{"$f":"B2B!G65","v":0},{"$f":"B2B!H65","v":0},{"$f":"B2B!I65","v":0},{"$f":"SUM(E15:I15)","v":0},{"$f":"IF(D15=0,C15+J15,D15+J15)","v":0},{"$f":"B2B!L65","v":0},{"$f":"B2B!M65","v":0}]
["Health",null,{"$f":"B2B!C68","v":0},{"$f":"B2B!D68","v":0},{"$f":"B2B!E68","v":0},{"$f":"B2B!F68","v":0},{"$f":"B2B!G68","v":0},{"$f":"B2B!H68","v":0},{"$f":"B2B!I68","v":0},{"$f":"SUM(E16:I16)","v":0},{"$f":"IF(D16=0,C16+J16,D16+J16)","v":0},{"$f":"B2B!L68","v":0},{"$f":"B2B!M68","v":0}]
["Economic and environmental services",null,{"$f":"SUM(C18:C20)","v":542880},{"$f":"SUM(D18:D20)","v":0},0,0,0,0,120000,{"$f":"SUM(J18:J20)","v":120000},{"$f":"SUM(K18:K20)","v":662880},{"$f":"SUM(L18:L20)","v":567309},{"$f":"SUM(M18:M20)","v":581492}]
["Planning and development",null,{"$f":"B2B!C77","v":542880},{"$f":"B2B!D77","v":0},{"$f":"B2B!E77","v":0},{"$f":"B2B!F77","v":0},{"$f":"B2B!G77","v":0},{"$f":"B2B!H77","v":0},{"$f":"B2B!I77","v":120000},{"$f":"SUM(E18:I18)","v":120000},{"$f":"IF(D18=0,C18+J18,D18+J18)","v":662880},{"$f":"B2B!L77","v":567309},{"$f":"B2B!M77","v":581492}]
["Road transport",null,{"$f":"B2B!C88","v":0},{"$f":"B2B!D88","v":0},{"$f":"B2B!E88","v":0},{"$f":"B2B!F88","v":0},{"$f":"B2B!G88","v":0},{"$f":"B2B!H88","v":0},{"$f":"B2B!I88","v":0},{"$f":"SUM(E19:I19)","v":0},{"$f":"IF(D19=0,C19+J19,D19+J19)","v":0},{"$f":"B2B!L88","v":0},{"$f":"B2B!M88","v":0}]
["Environmental protection",null,{"$f":"B2B!C93","v":0},{"$f":"B2B!D93","v":0},{"$f":"B2B!E93","v":0},{"$f":"B2B!F93","v":0},{"$f":"B2B!G93","v":0},{"$f":"B2B!H93","v":0},{"$f":"B2B!I93","v":0},{"$f":"SUM(E20:I20)","v":0},{"$f":"IF(D20=0,C20+J20,D20+J20)","v":0},{"$f":"B2B!L93","v":0},{"$f":"B2B!M93","v":0}]
["Trading services",null,{"$f":"SUM(C22:C25)","v":16309460},{"$f":"SUM(D22:D25)","v":0},0,0,0,0,5000,5000,16314460,12225305,8582213]
["Energy sources",null,{"$f":"B2B!C101","v":15624000},{"$f":"B2B!D101","v":0},{"$f":"B2B!E101","v":0},{"$f":"B2B!F101","v":0},{"$f":"B2B!G101","v":0},{"$f":"B2B!H101","v":0},{"$f":"B2B!I101","v":0},{"$f":"SUM(E22:I22)","v":0},{"$f":"IF(D22=0,C22+J22,D22+J22)","v":15624000},{"$f":"B2B!L101","v":11509000},{"$f":"B2B!M101","v":7848000}]
["Water management",null,{"$f":"B2B!C105","v":0},{"$f":"B2B!D105","v":0},{"$f":"B2B!E105","v":0},{"$f":"B2B!F105","v":0},{"$f":"B2B!G105","v":0},{"$f":"B2B!H105","v":0},{"$f":"B2B!I105","v":0},{"$f":"SUM(E23:I23)","v":0},{"$f":"IF(D23=0,C23+J23,D23+J23)","v":0},{"$f":"B2B!L105","v":0},{"$f":"B2B!M105","v":0}]
["Waste water management",null,{"$f":"B2B!C109","v":0},{"$f":"B2B!D109","v":0},{"$f":"B2B!E109","v":0},{"$f":"B2B!F109","v":0},{"$f":"B2B!G109","v":0},{"$f":"B2B!H109","v":0},{"$f":"B2B!I109","v":0},{"$f":"SUM(E24:I24)","v":0},{"$f":"IF(D24=0,C24+J24,D24+J24)","v":0},{"$f":"B2B!L109","v":0},{"$f":"B2B!M109","v":0}]
["Waste management",null,{"$f":"B2B!C114","v":685460},{"$f":"B2B!D114","v":0},{"$f":"B2B!E114","v":0},{"$f":"B2B!F114","v":0},{"$f":"B2B!G114","v":0},{"$f":"B2B!H114","v":0},{"$f":"B2B!I114","v":5000},{"$f":"SUM(E25:I25)","v":5000},{"$f":"IF(D25=0,C25+J25,D25+J25)","v":690460},{"$f":"B2B!L114","v":716305},{"$f":"B2B!M114","v":734213}]
["Other",null,{"$f":"B2B!C119","v":8668876},{"$f":"B2B!D119","v":0},{"$f":"B2B!E119","v":0},{"$f":"B2B!F119","v":0},{"$f":"B2B!G119","v":0},{"$f":"B2B!H119","v":0},{"$f":"B2B!I119","v":-3178000},{"$f":"SUM(E26:I26)","v":-3178000},{"$f":"IF(D26=0,C26+J26,D26+J26)","v":5490876},{"$f":"B2B!L119","v":9058976},{"$f":"B2B!M119","v":9285451}]
[{"$f":"\"Total \"&A6","v":"Total Revenue - Functional"},2,{"$f":"C7+C11+C17+C21+C26","v":178030370},{"$f":"D7+D11+D17+D21+D26","v":0},0,0,0,0,-1802709,-1802709,176227661,174746066,177258852]
[]
["Expenditure - Functional"]
["Governance and administration",null,{"$f":"SUM(C31:C33)","v":105229586},{"$f":"SUM(D31:D33)","v":0},0,0,0,0,563827,{"$f":"SUM(J31:J33)","v":563827},{"$f":"SUM(K31:K33)","v":105793413},{"$f":"SUM(L31:L33)","v":110143864},{"$f":"SUM(M31:M33)","v":113573045}]
["Executive and council",null,{"$f":"B2B!C130","v":26081368},{"$f":"B2B!D130","v":0},{"$f":"B2B!E130","v":0},{"$f":"B2B!F130","v":0},{"$f":"B2B!G130","v":0},{"$f":"B2B!H130","v":0},{"$f":"B2B!I130","v":1830000},{"$f":"SUM(E31:I31)","v":1830000},{"$f":"IF(D31=0,C31+J31,D31+J31)","v":27911368},{"$f":"B2B!L130","v":27351062},{"$f":"B2B!M130","v":28236974}]
["Finance and administration",null,{"$f":"B2B!C133","v":79148218},{"$f":"B2B!D133","v":0},{"$f":"B2B!E133","v":0},{"$f":"B2B!F133","v":0},{"$f":"B2B!G133","v":0},{"$f":"B2B!H133","v":0},{"$f":"B2B!I133","v":-1266173},{"$f":"SUM(E32:I32)","v":-1266173},{"$f":"IF(D32=0,C32+J32,D32+J32)","v":77882045},{"$f":"B2B!L133","v":82792802},{"$f":"B2B!M133","v":85336071}]
["Internal audit",null,{"$f":"B2B!C147","v":0},{"$f":"B2B!D147","v":0},{"$f":"B2B!E147","v":0},{"$f":"B2B!F147","v":0},{"$f":"B2B!G147","v":0},{"$f":"B2B!H147","v":0},{"$f":"B2B!I147","v":0},{"$f":"SUM(E33:I33)","v":0},{"$f":"IF(D33=0,C33+J33,D33+J33)","v":0},{"$f":"B2B!L147","v":0},{"$f":"B2B!M147","v":0}]
["Community and public safety",null,{"$f":"SUM(C35:C39)","v":28086579},{"$f":"SUM(D35:D39)","v":0},0,0,0,0,-521585,{"$f":"SUM(J35:J39)","v":-521585},{"$f":"SUM(K35:K39)","v":27564994},{"$f":"SUM(L35:L39)","v":27735353},{"$f":"SUM(M35:M39)","v":28656178}]
["Community and social services",null,{"$f":"B2B!C150","v":24260379},{"$f":"B2B!D150","v":0},{"$f":"B2B!E150","v":0},{"$f":"B2B!F150","v":0},{"$f":"B2B!G150","v":0},{"$f":"B2B!H150","v":0},{"$f":"B2B!I150","v":70715},{"$f":"SUM(E35:I35)","v":70715},{"$f":"IF(D35=0,C35+J35,D35+J35)","v":24331094},{"$f":"B2B!L150","v":23785880},{"$f":"B2B!M150","v":24607971}]
["Sport and recreation",null,{"$f":"B2B!C172","v":3562200},{"$f":"B2B!D172","v":0},{"$f":"B2B!E172","v":0},{"$f":"B2B!F172","v":0},{"$f":"B2B!G172","v":0},{"$f":"B2B!H172","v":0},{"$f":"B2B!I172","v":-566300},{"$f":"SUM(E36:I36)","v":-566300},{"$f":"IF(D36=0,C36+J36,D36+J36)","v":2995900},{"$f":"B2B!L172","v":3673593},{"$f":"B2B!M172","v":3765430}]
["Public safety",null,{"$f":"B2B!C178","v":0},{"$f":"B2B!D178","v":0},{"$f":"B2B!E178","v":0},{"$f":"B2B!F178","v":0},{"$f":"B2B!G178","v":0},{"$f":"B2B!H178","v":0},{"$f":"B2B!I178","v":0},{"$f":"SUM(E37:I37)","v":0},{"$f":"IF(D37=0,C37+J37,D37+J37)","v":0},{"$f":"B2B!L178","v":0},{"$f":"B2B!M178","v":0}]
["Housing",null,{"$f":"B2B!C187","v":0},{"$f":"B2B!D187","v":0},{"$f":"B2B!E187","v":0},{"$f":"B2B!F187","v":0},{"$f":"B2B!G187","v":0},{"$f":"B2B!H187","v":0},{"$f":"B2B!I187","v":0},{"$f":"SUM(E38:I38)","v":0},{"$f":"IF(D38=0,C38+J38,D38+J38)","v":0},{"$f":"B2B!L187","v":0},{"$f":"B2B!M187","v":0}]
["Health",null,{"$f":"B2B!C190","v":264000},{"$f":"B2B!D190","v":0},{"$f":"B2B!E190","v":0},{"$f":"B2B!F190","v":0},{"$f":"B2B!G190","v":0},{"$f":"B2B!H190","v":0},{"$f":"B2B!I190","v":-26000},{"$f":"SUM(E39:I39)","v":-26000},{"$f":"IF(D39=0,C39+J39,D39+J39)","v":238000},{"$f":"B2B!L190","v":275880},{"$f":"B2B!M190","v":282777}]
["Economic and environmental services",null,{"$f":"SUM(C41:C43)","v":13580069},{"$f":"SUM(D41:D43)","v":0},0,0,0,0,170000,{"$f":"SUM(J41:J43)","v":170000},{"$f":"SUM(K41:K43)","v":13750069},{"$f":"SUM(L41:L43)","v":13869373},{"$f":"SUM(M41:M43)","v":14308623}]
["Planning and development",null,{"$f":"B2B!C199","v":690000},{"$f":"B2B!D199","v":0},{"$f":"B2B!E199","v":0},{"$f":"B2B!F199","v":0},{"$f":"B2B!G199","v":0},{"$f":"B2B!H199","v":0},{"$f":"B2B!I199","v":-30000},{"$f":"SUM(E41:I41)","v":-30000},{"$f":"IF(D41=0,C41+J41,D41+J41)","v":660000},{"$f":"B2B!L199","v":355300},{"$f":"B2B!M199","v":364183}]
["Road transport",null,{"$f":"B2B!C210","v":12890069},{"$f":"B2B!D210","v":0},{"$f":"B2B!E210","v":0},{"$f":"B2B!F210","v":0},{"$f":"B2B!G210","v":0},{"$f":"B2B!H210","v":0},{"$f":"B2B!I210","v":200000},{"$f":"SUM(E42:I42)","v":200000},{"$f":"IF(D42=0,C42+J42,D42+J42)","v":13090069},{"$f":"B2B!L210","v":13514073},{"$f":"B2B!M210","v":13944440}]
["Environmental protection",null,{"$f":"B2B!C215","v":0},{"$f":"B2B!D215","v":0},{"$f":"B2B!E215","v":0},{"$f":"B2B!F215","v":0},{"$f":"B2B!G215","v":0},{"$f":"B2B!H215","v":0},{"$f":"B2B!I215","v":0},{"$f":"SUM(E43:I43)","v":0},{"$f":"IF(D43=0,C43+J43,D43+J43)","v":0},{"$f":"B2B!L215","v":0},{"$f":"B2B!M215","v":0}]
["Trading services",null,{"$f":"SUM(C45:C48)","v":16395600},{"$f":"SUM(D45:D48)","v":0},0,0,0,0,-160000,-160000,16235600,17943902,14291250]
["Energy sources",null,{"$f":"B2B!C223","v":15624000},{"$f":"B2B!D223","v":0},{"$f":"B2B!E223","v":0},{"$f":"B2B!F223","v":0},{"$f":"B2B!G223","v":0},{"$f":"B2B!H223","v":0},{"$f":"B2B!I223","v":0},{"$f":"SUM(E45:I45)","v":0},{"$f":"IF(D45=0,C45+J45,D45+J45)","v":15624000},{"$f":"B2B!L223","v":17192080},{"$f":"B2B!M223","v":13521882}]
["Water management",null,{"$f":"B2B!C227","v":0},{"$f":"B2B!D227","v":0},{"$f":"B2B!E227","v":0},{"$f":"B2B!F227","v":0},{"$f":"B2B!G227","v":0},{"$f":"B2B!H227","v":0},{"$f":"B2B!I227","v":0},{"$f":"SUM(E46:I46)","v":0},{"$f":"IF(D46=0,C46+J46,D46+J46)","v":0},{"$f":"B2B!L227","v":0},{"$f":"B2B!M227","v":0}]
["Waste water management",null,{"$f":"B2B!C231","v":0},{"$f":"B2B!D231","v":0},{"$f":"B2B!E231","v":0},{"$f":"B2B!F231","v":0},{"$f":"B2B!G231","v":0},{"$f":"B2B!H231","v":0},{"$f":"B2B!I231","v":0},{"$f":"SUM(E47:I47)","v":0},{"$f":"IF(D47=0,C47+J47,D47+J47)","v":0},{"$f":"B2B!L231","v":0},{"$f":"B2B!M231","v":0}]
["Waste management",null,{"$f":"B2B!C236","v":771600},{"$f":"B2B!D236","v":0},{"$f":"B2B!E236","v":0},{"$f":"B2B!F236","v":0},{"$f":"B2B!G236","v":0},{"$f":"B2B!H236","v":0},{"$f":"B2B!I236","v":-160000},{"$f":"SUM(E48:I48)","v":-160000},{"$f":"IF(D48=0,C48+J48,D48+J48)","v":611600},{"$f":"B2B!L236","v":751822},{"$f":"B2B!M236","v":769368}]
["Other",null,{"$f":"B2B!C241","v":550000},{"$f":"B2B!D241","v":0},{"$f":"B2B!E241","v":0},{"$f":"B2B!F241","v":0},{"$f":"B2B!G241","v":0},{"$f":"B2B!H241","v":0},{"$f":"B2B!I241","v":-150000},{"$f":"SUM(E49:I49)","v":-150000},{"$f":"IF(D49=0,C49+J49,D49+J49)","v":400000},{"$f":"B2B!L241","v":574750},{"$f":"B2B!M241","v":589119}]
[{"$f":"\"Total \"&A29","v":"Total Expenditure - Functional"},3,{"$f":"C30+C34+C40+C44+C49","v":163841834},{"$f":"D30+D34+D40+D44+D49","v":0},0,0,0,0,-97758,-97758,163744076,170267242,171418215]
["Surplus/ (Deficit) for the year",null,{"$f":"C27-C50","v":14188536},0,0,0,0,0,-1704951,-1704951,12483585,4478824,5840637]
[{"$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 standard classification must reconcile to Total Operating Revenue shown in the Adjustments Budget Financial Performance (revenue and expenditure)"]
["3. Total Operating Expenditure by standard classification must reconcile to Total Operating Expenditure shown in the Adjustments Budget Financial Performance (revenue and expenditure)"]
["4. All amounts must be classified under a standard classification (modified GFS). The GFS function 'Other' is only for Abbatoirs, Air Transport, Markets and Tourism - and if used must be supported by footnotes. Nothing else may be placed under 'Other'. Assign associate share to relevant classification"]
["5. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["6. Additional cash-backed accumulated funds/unspent funds (MFMA section 18(1)(b) and section 28(2)(e)) identified after the Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably have been foreseen)"]
["7. Increases of funds approved under MFMA section 31"]
["8. Adjustments approved in accordance with MFMA section 29 "]
["9. Adjustments to transfers from National or Provincial Government"]
["10. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (section 28(2)(f))"]
["11. G = B + C + D + E + F"]
["12. Adjusted Budget H = (A or A1/2 etc) + G"]

{"sheet":"B2B","index":26,"n_rows":254,"n_cols":31,"rows_kept":254,"cut":false,"hidden":false,"merged":[[253,0,253,10],[1,2,1,10]]}
[{"$f":"muni&\" - \"&_ADJ3&\" - B\"&\" - \"&Date","v":"KZN226 Mkhambathini - Table B2 Adjustments Budget Financial Performance (functional classification) - B - "}]
[{"$f":"\"Standard Classification \"&desc","v":"Standard Classification Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,5,{"$f":"D4+1","v":6},7,8,9,10,11,12]
["R thousand",1,"A","A1","B","C","D","E","F","G","H"]
["Revenue - Functional"]
["Municipal governance and administration",null,{"$f":"C8+C11+C25","v":150260927},0,0,0,0,0,255991,{"$f":"SUM(E7:I7)","v":255991},{"$f":"IF(D7=0,C7+J7,D7+J7)","v":150516918},{"$f":"L8+L11+L25","v":150531574},{"$f":"M8+M11+M25","v":156337361}]
["Executive and council",null,{"$f":"SUM(C9:C10)","v":0},{"$f":"SUM(D9:D10)","v":0},0,0,0,0,0,{"$f":"SUM(E8:I8)","v":0},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0},{"$f":"SUM(L9:L10)","v":0},{"$f":"SUM(M9:M10)","v":0}]
["Mayor and Council",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E9:I9)","v":0},{"$f":"IF(D9=0,C9+J9,D9+J9)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1110","IR","IZ"]
["Municipal Manager, Town Secretary and Chief Executive",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E10:I10)","v":0},{"$f":"IF(D10=0,C10+J10,D10+J10)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1120","IR","IZ"]
["Finance and administration",null,{"$f":"SUM(C12:C24)","v":150260927},0,0,0,0,0,255991,255991,150516918,{"$f":"SUM(L12:L24)","v":150531574},{"$f":"SUM(M12:M24)","v":156337361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR","IZ"]
["Administrative and Corporate Support",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":800000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-150000},-150000,650000,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":300000},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":307500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1201","IR","IZ"]
["Asset Management",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1202","IR","IZ"]
["Finance",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":61507927},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":405991},405991,61913918,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":62274574},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":64097861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1204","IR","IZ"]
["Fleet Management",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1205","IR","IZ"]
["Human Resources",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1206","IR","IZ"]
["Information Technology",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1207","IR","IZ"]
["Legal Services",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1208","IR","IZ"]
["Marketing, Customer Relations, Publicity and Media Co-ordination",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1209","IR","IZ"]
["Property Services",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":87953000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,87953000,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":87957000},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":91932000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1210","IR","IZ"]
["Risk Management",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1211","IR","IZ"]
["Security Services",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1212","IR","IZ"]
["Supply Chain Management ",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1213","IR","IZ"]
["Valuation Service",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1214","IR","IZ"]
["Internal audit",null,{"$f":"SUM(C26:C26)","v":0},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,"IR"]
["Governance Function",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1301","IR","IZ"]
["Community and public safety",null,{"$f":"C28+C50+C56+C65+C68","v":2248227},0,0,0,0,0,994300,994300,3242527,{"$f":"L28+L50+L56+L65+L68","v":2362902},{"$f":"M28+M50+M56+M65+M68","v":2472335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Community and social services",null,{"$f":"SUM(C29:C49)","v":2248227},0,0,0,0,0,577000,577000,2825227,2360487,2469799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Aged Care",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2101","IR","IZ"]
["Agricultural",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2102","IR","IZ"]
["Animal Care and Diseases",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2103","IR","IZ"]
["Cemeteries, Funeral Parlours and Crematoriums",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2104","IR","IZ"]
["Child Care Facilities",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2105","IR","IZ"]
["Community Halls and Facilities",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":25000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15000},15000,40000,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":26125},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":26778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2106","IR","IZ"]
["Consumer Protection",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2107","IR","IZ"]
["Cultural Matters",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2108","IR","IZ"]
["Disaster Management",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2109","IR","IZ"]
["Education",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2110","IR","IZ"]
["Indigenous and Customary Law",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2111","IR","IZ"]
["Industrial Promotion",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2112","IR","IZ"]
["Language Policy",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2113","IR","IZ"]
["Libraries and Archives",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2223227},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":562000},562000,2785227,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2334362},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2443021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2114","IR","IZ"]
["Literacy Programmes",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2115","IR","IZ"]
["Media Services",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2116","IR","IZ"]
["Museums and Art Galleries",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2117","IR","IZ"]
["Population Development",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2118","IR","IZ"]
["Provincial Cultural Matters",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2119","IR","IZ"]
["Theatres",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2120","IR","IZ"]
["Zoo's",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2121","IR","IZ"]
["Sport and recreation",null,{"$f":"SUM(C51:C55)","v":0},0,0,0,0,0,417300,417300,417300,2415,2536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Beaches and Jetties ",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2201","IR","IZ"]
["Casinos, Racing, Gambling, Wagering",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2202","IR","IZ"]
["Community Parks (including Nurseries)",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2203","IR","IZ"]
["Recreational Facilities",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2204","IR","IZ"]
["Sports Grounds and Stadiums",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":417300},417300,417300,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2415},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2205","IR","IZ"]
["Public safety",null,{"$f":"SUM(C57:C64)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Civil Defence",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2301","IR","IZ"]
["Cleansing",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2302","IR","IZ"]
["Control of Public Nuisances",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2303","IR","IZ"]
["Fencing and Fences ",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2304","IR","IZ"]
["Fire Fighting and Protection",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2305","IR","IZ"]
["Licensing and Control of Animals",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2306","IR","IZ"]
["Police Forces, Traffic and Street Parking Control",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E63:I63)","v":0},{"$f":"IF(D63=0,C63+J63,D63+J63)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2307","IR","IZ"]
["Pounds",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2308","IR","IZ"]
["Housing",null,{"$f":"SUM(C66:C67)","v":0},{"$f":"SUM(D66:D67)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L66:L67)","v":0},{"$f":"SUM(M66:M67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Housing",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2401","IR","IZ"]
["Informal Settlements",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2402","IR","IZ"]
["Health",null,{"$f":"SUM(C69:C75)","v":0},{"$f":"SUM(D69:D75)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L69:L75)","v":0},{"$f":"SUM(M69:M75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Ambulance",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2501","IR","IZ"]
["Health Services",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2502","IR","IZ"]
["Laboratory Services",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2503","IR","IZ"]
["Food Control",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2504","IR","IZ"]
["Health Surveillance and Prevention of Communicable Diseases including immunizations",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2505","IR","IZ"]
["Vector Control",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2506","IR","IZ"]
["Chemical Safety",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E75:I75)","v":0},{"$f":"IF(D75=0,C75+J75,D75+J75)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2507","IR","IZ"]
["Economic and environmental services",null,{"$f":"C77+C88+C93","v":542880},0,0,0,0,0,120000,120000,662880,{"$f":"L77+L88+L93","v":567309},{"$f":"M77+M88+M93","v":581492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Planning and development",null,{"$f":"SUM(C78:C87)","v":542880},{"$f":"SUM(D78:D87)","v":0},0,0,0,0,120000,120000,662880,{"$f":"SUM(L78:L87)","v":567309},{"$f":"SUM(M78:M87)","v":581492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Billboards",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3101","IR","IZ"]
["Corporate Wide Strategic Planning (IDPs, LEDs)",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3102","IR","IZ"]
["Central City Improvement District",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3103","IR","IZ"]
["Development Facilitation",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3104","IR","IZ"]
["Economic Development/Planning",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3105","IR","IZ"]
["Regional Planning and Development",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3106","IR","IZ"]
["Town Planning, Building Regulations and Enforcement, and City Engineer",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":542880},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":120000},120000,662880,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":567309},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":581492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3107","IR","IZ"]
["Project Management Unit",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3108","IR","IZ"]
["Provincial Planning",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3109","IR","IZ"]
["Support to Local Municipalities",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3110","IR","IZ"]
["Road transport",null,{"$f":"SUM(C89:C92)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L89:L92)","v":0},{"$f":"SUM(M89:M92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Public Transport",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3203","IR","IZ"]
["Road and Traffic Regulation",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3204","IR","IZ"]
["Roads",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3205","IR","IZ"]
["Taxi Ranks",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3206","IR","IZ"]
["Environmental protection",null,{"$f":"SUM(C94:C99)","v":0},{"$f":"SUM(D94:D99)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L94:L99)","v":0},{"$f":"SUM(M94:M99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Biodiversity and Landscape",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3301","IR","IZ"]
["Coastal Protection",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3302","IR","IZ"]
["Indigenous Forests",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3303","IR","IZ"]
["Nature Conservation",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3304","IR","IZ"]
["Pollution Control",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3305","IR","IZ"]
["Soil Conservation",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3306","IR","IZ"]
["Trading services",null,{"$f":"C101+C105+C109+C114","v":16309460},{"$f":"D101+D105+D109+D114","v":0},0,0,0,0,5000,5000,16314460,12225305,8582213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Energy sources",null,{"$f":"SUM(C102:C104)","v":15624000},{"$f":"SUM(D102:D104)","v":0},0,0,0,0,0,0,15624000,{"$f":"SUM(L102:L104)","v":11509000},{"$f":"SUM(M102:M104)","v":7848000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Electricity ",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15624000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,15624000,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":11509000},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7848000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4101","IR","IZ"]
["Street Lighting and Signal Systems",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4102","IR","IZ"]
["Nonelectric Energy",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4103","IR","IZ"]
["Water management",null,{"$f":"SUM(C106:C108)","v":0},{"$f":"SUM(D106:D108)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L106:L108)","v":0},{"$f":"SUM(M106:M108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Water Treatment",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4201","IR","IZ"]
["Water Distribution",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4202","IR","IZ"]
["Water Storage",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4203","IR","IZ"]
["Waste water management",null,{"$f":"SUM(C110:C113)","v":0},{"$f":"SUM(D110:D113)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L110:L113)","v":0},{"$f":"SUM(M110:M113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Public Toilets",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4301","IR","IZ"]
["Sewerage",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4302","IR","IZ"]
["Storm Water Management",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4303","IR","IZ"]
["Waste Water Treatment",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4304","IR","IZ"]
["Waste management",null,{"$f":"SUM(C115:C118)","v":685460},{"$f":"SUM(D115:D118)","v":0},0,0,0,0,5000,5000,690460,716305,{"$f":"SUM(M115:M118)","v":734213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Recycling",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4401","IR","IZ"]
["Solid Waste Disposal (Landfill Sites)",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4402","IR","IZ"]
["Solid Waste Removal",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":685460},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5000},5000,690460,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":716305},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":734213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4403","IR","IZ"]
["Street Cleaning",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4404","IR","IZ"]
["Other",null,{"$f":"SUM(C120:C125)","v":8668876},0,0,0,0,0,-3178000,-3178000,5490876,9058976,9285451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IR"]
["Abattoirs",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5001","IR","IZ"]
["Air Transport",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"5002","IR","IZ"]
["Forestry ",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5003","IR","IZ"]
["Licensing and Regulation",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":8668876},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-3178000},-3178000,5490876,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9058976},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9285451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5004","IR","IZ"]
["Markets",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5005","IR","IZ"]
["Tourism",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"5006","IR","IZ"]
[{"$f":"\"Total \"&A6","v":"Total Revenue - Functional"},2,{"$f":"C7+C27+C76+C100+C119","v":178030370},0,0,0,0,0,-1802709,-1802709,176227661,{"$f":"L7+L27+L76+L100+L119","v":174746066},{"$f":"M7+M27+M76+M100+M119","v":177258852}]
[null,null,null,null,null,null,null,null,null,0,0]
["Expenditure - Functional",null,null,null,null,null,null,null,null,0,0]
[{"$f":"A7","v":"Municipal governance and administration"},null,{"$f":"C130+C133+C147","v":105229586},0,0,0,0,0,563827,563827,105793413,{"$f":"L130+L133+L147","v":110143864},{"$f":"M130+M133+M147","v":113573045}]
["Executive and council",null,{"$f":"SUM(C131:C132)","v":26081368},0,0,0,0,0,1830000,1830000,27911368,{"$f":"SUM(L131:L132)","v":27351062},{"$f":"SUM(M131:M132)","v":28236974}]
["Mayor and Council",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":8707766},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,8707766,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9099619},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9327108},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1110","IE","IZ"]
["Municipal Manager, Town Secretary and Chief Executive",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17373602},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1830000},1830000,19203602,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18251443},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18909866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1120","IE","IZ"]
["Finance and administration",null,{"$f":"SUM(C134:C146)","v":79148218},0,0,0,0,0,-1266173,-1266173,77882045,{"$f":"SUM(L134:L146)","v":82792802},{"$f":"SUM(M134:M146)","v":85336071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Administrative and Corporate Support",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":24050745},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-55500},-55500,23995245,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":25286065},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":26240351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1201","IE","IZ"]
["Asset Management",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17521546},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-2622029},-2622029,14899517,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18310017},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18767766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1202","IE","IZ"]
["Finance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":28172067},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1111356},1111356,29283423,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":29378686},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":30269471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1204","IE","IZ"]
["Fleet Management",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3184308},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-400000},-400000,2784308,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3327602},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3410792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1205","IE","IZ"]
["Human Resources",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1700738},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":110000},110000,1810738,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1768272},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1807477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1206","IE","IZ"]
["Information Technology",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2130000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":110000},{"$f":"SUM(E139:I139)","v":110000},{"$f":"IF(D139=0,C139+J139,D139+J139)","v":2240000},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2225850},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2281496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1207","IE","IZ"]
["Legal Services",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":200000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":500000},500000,700000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":209000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":214225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1208","IE","IZ"]
["Marketing, Customer Relations, Publicity and Media Co-ordination",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1209","IE","IZ"]
["Property Services",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1893142},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-20000},-20000,1873142,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1978333},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2027791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1210","IE","IZ"]
["Risk Management",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1211","IE","IZ"]
["Security Services",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1212","IE","IZ"]
["Supply Chain Management ",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":295672},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,295672,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":308977},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":316702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1213","IE","IZ"]
["Valuation Service",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1214","IE","IZ"]
["Internal audit",null,{"$f":"SUM(C148:C148)","v":0},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,"IE","IZ"]
["Governance Function",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1301","IE","IZ"]
["Community and public safety",null,{"$f":"C150+C172+C178+C187+C190","v":28086579},0,0,0,0,0,-521585,-521585,27564994,{"$f":"L150+L172+L178+L187+L190","v":27735353},{"$f":"M150+M172+M178+M187+M190","v":28656178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Community and social services",null,{"$f":"SUM(C151:C171)","v":24260379},0,0,0,0,0,70715,70715,24331094,{"$f":"SUM(L151:L171)","v":23785880},{"$f":"SUM(M151:M171)","v":24607971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Aged Care",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":582000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":708000},708000,1290000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":535040},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":548416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2101","IE","IZ"]
["Agricultural",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2102","IE","IZ"]
["Animal Care and Diseases",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2103","IE","IZ"]
["Cemeteries, Funeral Parlours and Crematoriums",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2104","IE","IZ"]
["Child Care Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2105","IE","IZ"]
["Community Halls and Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":11791353},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":800000},800000,12591353,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12402299},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12881462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2106","IE","IZ"]
["Consumer Protection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2107","IE","IZ"]
["Cultural Matters",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":805200},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":10000},10000,815200,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":841434},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":862469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2108","IE","IZ"]
["Disaster Management",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":320000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,320000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":334400},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":342760},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2109","IE","IZ"]
["Education",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2110","IE","IZ"]
["Indigenous and Customary Law",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":466000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-73000},-73000,393000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":486970},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":499144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2111","IE","IZ"]
["Industrial Promotion",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1564000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-100000},-100000,1464000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1634380},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1675238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2112","IE","IZ"]
["Language Policy",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2113","IE","IZ"]
["Libraries and Archives",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3745781},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,3745781,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3942058},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4098957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2114","IE","IZ"]
["Literacy Programmes",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2115","IE","IZ"]
["Media Services",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2116","IE","IZ"]
["Museums and Art Galleries",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2117","IE","IZ"]
["Population Development",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4986045},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-1274285},-1274285,3711760,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3609299},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3699525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2118","IE","IZ"]
["Provincial Cultural Matters",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2119","IE","IZ"]
["Theatres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2120","IE","IZ"]
["Zoo's",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2121","IE","IZ"]
["Sport and recreation",null,{"$f":"SUM(C173:C177)","v":3562200},0,0,0,0,0,-566300,-566300,2995900,{"$f":"SUM(L173:L177)","v":3673593},{"$f":"SUM(M173:M177)","v":3765430},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Beaches and Jetties ",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2201","IE","IZ"]
["Casinos, Racing, Gambling, Wagering",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2202","IE","IZ"]
["Community Parks (including Nurseries)",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2203","IE","IZ"]
["Recreational Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2204","IE","IZ"]
["Sports Grounds and Stadiums",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3562200},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-566300},-566300,2995900,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3673593},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3765430},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2205","IE","IZ"]
["Public safety",null,{"$f":"SUM(C179:C186)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L179:L186)","v":0},{"$f":"SUM(M179:M186)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Civil Defence",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2301","IE","IZ"]
["Cleansing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2302","IE","IZ"]
["Control of Public Nuisances",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2303","IE","IZ"]
["Fencing and Fences ",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2304","IE","IZ"]
["Fire Fighting and Protection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2305","IE","IZ"]
["Licensing and Control of Animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E184:I184)","v":0},{"$f":"IF(D184=0,C184+J184,D184+J184)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2306","IE","IZ"]
["Police Forces, Traffic and Street Parking Control",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E185:I185)","v":0},{"$f":"IF(D185=0,C185+J185,D185+J185)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2307","IE","IZ"]
["Pounds",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2308","IE","IZ"]
["Housing",null,{"$f":"SUM(C188:C189)","v":0},{"$f":"SUM(D188:D189)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Housing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2401","IE","IZ"]
["Informal Settlements",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2402","IE","IZ"]
["Health",null,{"$f":"SUM(C191:C197)","v":264000},0,0,0,0,0,-26000,-26000,238000,{"$f":"SUM(L191:L197)","v":275880},{"$f":"SUM(M191:M197)","v":282777},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Ambulance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2501","IE","IZ"]
["Health Services",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":264000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-26000},-26000,238000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":275880},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":282777},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2502","IE","IZ"]
[{"$f":"A71","v":"Laboratory Services"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2503","IE","IZ"]
["Food Control",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2504","IE","IZ"]
["Health Surveillance and Prevention of Communicable Diseases including immunizations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2505","IE","IZ"]
["Vector Control",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2506","IE","IZ"]
["Chemical Safety",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2507","IE","IZ"]
["Economic and environmental services",null,{"$f":"C199+C210+C215","v":13580069},0,0,0,0,0,170000,170000,13750069,{"$f":"L199+L210+L215","v":13869373},{"$f":"M199+M210+M215","v":14308623},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Planning and development",null,{"$f":"SUM(C200:C209)","v":690000},0,0,0,0,0,-30000,-30000,660000,{"$f":"SUM(L200:L209)","v":355300},{"$f":"SUM(M200:M209)","v":364183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Billboards",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3101","IE","IZ"]
["Corporate Wide Strategic Planning (IDPs, LEDs)",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3102","IE","IZ"]
["Central City Improvement District",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3103","IE","IZ"]
["Development Facilitation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":350000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,350000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3104","IE","IZ"]
["Economic Development/Planning",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":110000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-30000},-30000,80000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":114950},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":117824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3105","IE","IZ"]
["Regional Planning and Development",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E205:I205)","v":0},{"$f":"IF(D205=0,C205+J205,D205+J205)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3106","IE","IZ"]
["Town Planning, Building Regulations and Enforcement, and City Engineer",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":230000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,230000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":240350},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":246359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3107","IE","IZ"]
["Project Management Unit",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3108","IE","IZ"]
["Provincial Planning",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3109","IE","IZ"]
["Support to Local Municipalities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3110","IE","IZ"]
["Road transport",null,{"$f":"SUM(C211:C214)","v":12890069},0,0,0,0,0,200000,200000,13090069,{"$f":"SUM(L211:L214)","v":13514073},{"$f":"SUM(M211:M214)","v":13944440},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Public Transport",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3203","IE","IZ"]
["Road and Traffic Regulation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3204","IE","IZ"]
["Roads",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12890069},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":200000},200000,13090069,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13514073},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13944440},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3205","IE","IZ"]
["Taxi Ranks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3206","IE","IZ"]
["Environmental protection",null,{"$f":"SUM(C216:C221)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L216:L221)","v":0},{"$f":"SUM(M216:M221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Biodiversity and Landscape",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3301","IE","IZ"]
["Coastal Protection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3302","IE","IZ"]
["Indigenous Forests",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3303","IE","IZ"]
["Nature Conservation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3304","IE","IZ"]
["Pollution Control",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3305","IE","IZ"]
["Soil Conservation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3306","IE","IZ"]
["Trading services",null,{"$f":"C223+C227+C231+C236","v":16395600},{"$f":"D223+D227+D231+D236","v":0},0,0,0,0,-160000,-160000,16235600,17943902,14291250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Energy sources",null,{"$f":"SUM(C224:C226)","v":15624000},0,0,0,0,0,0,0,15624000,{"$f":"SUM(L224:L226)","v":17192080},{"$f":"SUM(M224:M226)","v":13521882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Electricity ",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15624000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,15624000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17192080},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13521882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4101","IE","IZ"]
["Street Lighting and Signal Systems",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4102","IE","IZ"]
["Nonelectric Energy",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4103","IE","IZ"]
["Water management",null,{"$f":"SUM(C228:C230)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L228:L230)","v":0},{"$f":"SUM(M228:M230)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IE","IZ"]
["Water Treatment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4201","IE","IZ"]
["Water Distribution",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4202","IE","IZ"]
["Water Storage",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4203","IE","IZ"]
["Waste water management",null,{"$f":"SUM(C232:C235)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L232:L235)","v":0},{"$f":"SUM(M232:M235)","v":0}]
["Public Toilets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4301","IE","IZ"]
["Sewerage",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4302","IE","IZ"]
["Storm Water Management",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4303","IE","IZ"]
["Waste Water Treatment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4304","IE","IZ"]
["Waste management",null,{"$f":"SUM(C237:C240)","v":771600},{"$f":"SUM(D237:D240)","v":0},{"$f":"SUM(E237:E240)","v":0},{"$f":"SUM(F237:F240)","v":0},0,0,-160000,-160000,611600,751822,769368]
["Recycling",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4401","IE","IZ"]
["Solid Waste Disposal (Landfill Sites)",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":400000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-30000},-30000,370000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":418000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":428450},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4402","IE","IZ"]
["Solid Waste Removal",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":271600},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-80000},-80000,191600,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":283822},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":290918},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4403","IE","IZ"]
["Street Cleaning",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-50000},-50000,50000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4404","IE","IZ"]
["Other",null,{"$f":"SUM(C242:C247)","v":550000},{"$f":"SUM(D242:D247)","v":0},0,0,0,0,-150000,-150000,400000,{"$f":"SUM(L242:L247)","v":574750},{"$f":"SUM(M242:M247)","v":589119}]
["Abattoirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"5001","IE","IZ"]
["Air Transport",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5002","IE","IZ"]
["Forestry ",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"5003","IE","IZ"]
["Licensing and Regulation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":550000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-150000},-150000,400000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":574750},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":589119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5004","IE","IZ"]
["Markets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"5005","IE","IZ"]
["Tourism",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5006","IE","IZ"]
[{"$f":"\"Total \"&A128","v":"Total Expenditure - Functional"},3,{"$f":"C129+C149+C198+C222+C241","v":163841834},0,0,0,0,0,-97758,-97758,163744076,{"$f":"L129+L149+L198+L222+L241","v":170267242},{"$f":"M129+M149+M198+M222+M241","v":171418215}]
[{"$f":"result","v":"Surplus/ (Deficit) for the year"},null,{"$f":"C126-C248","v":14188536},0,0,0,0,0,-1704951,-1704951,12483585,{"$f":"L126-L248","v":4478824},{"$f":"M126-M248","v":5840637}]
[{"$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, 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"]

{"sheet":"B3-FinPerf V","index":27,"n_rows":55,"n_cols":13,"rows_kept":55,"cut":false,"hidden":false,"merged":[[51,0,51,12],[47,0,47,12],[49,0,49,12],[1,0,2,0],[1,1,4,1],[1,2,1,10],[44,0,44,12],[45,0,45,12],[46,0,46,12]]}
[{"$f":"muni&\" - \"&_ADJ2&\" - \"&Date","v":"KZN226 Mkhambathini - Table B3 Adjustments Budget Financial Performance (revenue and expenditure by municipal vote) - "}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
["[Insert departmental structure etc]",null,null,3,4,5,6,7,8,9,10]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Revenue by Vote",1]
[{"$f":"B3B!A7","v":"Vote 1 - Finance and Administration"},null,{"$f":"B3B!C7","v":150260927},{"$f":"B3B!D7","v":0},{"$f":"B3B!E7","v":0},{"$f":"B3B!F7","v":0},{"$f":"B3B!G7","v":0},{"$f":"B3B!H7","v":0},{"$f":"B3B!I7","v":255991},{"$f":"SUM(E7:I7)","v":255991},{"$f":"IF(D7=0,C7+J7,D7+J7)","v":150516918},{"$f":"B3B!L7","v":150531574},{"$f":"B3B!M7","v":156337361}]
[{"$f":"B3B!A18","v":"Vote 2 - Finance and Administration2"},null,{"$f":"B3B!C18","v":0},{"$f":"B3B!D18","v":0},{"$f":"B3B!E18","v":0},{"$f":"B3B!F18","v":0},{"$f":"B3B!G18","v":0},{"$f":"B3B!H18","v":0},{"$f":"B3B!I18","v":0},0,0,{"$f":"B3B!L18","v":0},{"$f":"B3B!M18","v":0}]
[{"$f":"B3B!A29","v":"Vote 3 - Executive and Council"},null,{"$f":"B3B!C29","v":0},{"$f":"B3B!D29","v":0},{"$f":"B3B!E29","v":0},{"$f":"B3B!F29","v":0},{"$f":"B3B!G29","v":0},{"$f":"B3B!H29","v":0},{"$f":"B3B!I29","v":0},0,0,{"$f":"B3B!L29","v":0},{"$f":"B3B!M29","v":0}]
[{"$f":"B3B!A40","v":"Vote 4 - Community and Social Services"},null,{"$f":"B3B!C40","v":2223227},{"$f":"B3B!D40","v":0},{"$f":"B3B!E40","v":0},{"$f":"B3B!F40","v":0},{"$f":"B3B!G40","v":0},{"$f":"B3B!H40","v":0},{"$f":"B3B!I40","v":562000},562000,2785227,{"$f":"B3B!L40","v":2334362},{"$f":"B3B!M40","v":2443021}]
[{"$f":"B3B!A51","v":"Vote 5 - Community and Social Services2"},null,{"$f":"B3B!C51","v":25000},{"$f":"B3B!D51","v":0},{"$f":"B3B!E51","v":0},{"$f":"B3B!F51","v":0},{"$f":"B3B!G51","v":0},{"$f":"B3B!H51","v":0},{"$f":"B3B!I51","v":15000},15000,40000,{"$f":"B3B!L51","v":26125},{"$f":"B3B!M51","v":26778}]
[{"$f":"B3B!A62","v":"Vote 6 - Energy Sources"},null,{"$f":"B3B!C62","v":15624000},{"$f":"B3B!D62","v":0},{"$f":"B3B!E62","v":0},{"$f":"B3B!F62","v":0},{"$f":"B3B!G62","v":0},{"$f":"B3B!H62","v":0},{"$f":"B3B!I62","v":0},0,15624000,{"$f":"B3B!L62","v":11509000},{"$f":"B3B!M62","v":7848000}]
[{"$f":"B3B!A73","v":"Vote 7 - Road Transport"},null,{"$f":"B3B!C73","v":0},{"$f":"B3B!D73","v":0},{"$f":"B3B!E73","v":0},{"$f":"B3B!F73","v":0},{"$f":"B3B!G73","v":0},{"$f":"B3B!H73","v":0},{"$f":"B3B!I73","v":0},0,0,{"$f":"B3B!L73","v":0},{"$f":"B3B!M73","v":0}]
[{"$f":"B3B!A84","v":"Vote 8 - Planning and Development"},null,{"$f":"B3B!C84","v":542880},{"$f":"B3B!D84","v":0},{"$f":"B3B!E84","v":0},{"$f":"B3B!F84","v":0},{"$f":"B3B!G84","v":0},{"$f":"B3B!H84","v":0},{"$f":"B3B!I84","v":120000},120000,662880,{"$f":"B3B!L84","v":567309},{"$f":"B3B!M84","v":581492}]
[{"$f":"B3B!A95","v":"Vote 9 - Sport and Recreation"},null,{"$f":"B3B!C95","v":0},{"$f":"B3B!D95","v":0},{"$f":"B3B!E95","v":0},{"$f":"B3B!F95","v":0},{"$f":"B3B!G95","v":0},{"$f":"B3B!H95","v":0},{"$f":"B3B!I95","v":417300},417300,417300,{"$f":"B3B!L95","v":2415},{"$f":"B3B!M95","v":2536}]
[{"$f":"B3B!A106","v":"Vote 10 - Public Safety"},null,{"$f":"B3B!C106","v":0},{"$f":"B3B!D106","v":0},{"$f":"B3B!E106","v":0},{"$f":"B3B!F106","v":0},{"$f":"B3B!G106","v":0},{"$f":"B3B!H106","v":0},{"$f":"B3B!I106","v":0},0,0,{"$f":"B3B!L106","v":0},{"$f":"B3B!M106","v":0}]
[{"$f":"B3B!A117","v":"Vote 11 - Other"},null,{"$f":"B3B!C117","v":8668876},{"$f":"B3B!D117","v":0},{"$f":"B3B!E117","v":0},{"$f":"B3B!F117","v":0},{"$f":"B3B!G117","v":0},{"$f":"B3B!H117","v":0},{"$f":"B3B!I117","v":-3178000},-3178000,5490876,{"$f":"B3B!L117","v":9058976},{"$f":"B3B!M117","v":9285451}]
[{"$f":"B3B!A128","v":"Vote 12 - Waste Management"},null,{"$f":"B3B!C128","v":685460},{"$f":"B3B!D128","v":0},{"$f":"B3B!E128","v":0},{"$f":"B3B!F128","v":0},{"$f":"B3B!G128","v":0},{"$f":"B3B!H128","v":0},{"$f":"B3B!I128","v":5000},5000,690460,{"$f":"B3B!L128","v":716305},{"$f":"B3B!M128","v":734213}]
[{"$f":"B3B!A139","v":"Vote 13 - Housing"},null,{"$f":"B3B!C139","v":0},{"$f":"B3B!D139","v":0},{"$f":"B3B!E139","v":0},{"$f":"B3B!F139","v":0},{"$f":"B3B!G139","v":0},{"$f":"B3B!H139","v":0},{"$f":"B3B!I139","v":0},0,0,{"$f":"B3B!L139","v":0},{"$f":"B3B!M139","v":0}]
[{"$f":"B3B!A150","v":"Vote 14 - Waste Water Management"},null,{"$f":"B3B!C150","v":0},{"$f":"B3B!D150","v":0},{"$f":"B3B!E150","v":0},{"$f":"B3B!F150","v":0},{"$f":"B3B!G150","v":0},{"$f":"B3B!H150","v":0},{"$f":"B3B!I150","v":0},0,0,{"$f":"B3B!L150","v":0},{"$f":"B3B!M150","v":0}]
[{"$f":"B3B!A161","v":"Vote 15 - Health"},null,{"$f":"B3B!C161","v":0},{"$f":"B3B!D161","v":0},{"$f":"B3B!E161","v":0},{"$f":"B3B!F161","v":0},{"$f":"B3B!G161","v":0},{"$f":"B3B!H161","v":0},{"$f":"B3B!I161","v":0},0,0,{"$f":"B3B!L161","v":0},{"$f":"B3B!M161","v":0}]
["Total Revenue by Vote",2,{"$f":"SUM(C7:C21)","v":178030370},{"$f":"SUM(D7:D21)","v":0},0,0,0,0,-1802709,{"$f":"SUM(J7:J21)","v":-1802709},176227661,{"$f":"SUM(L7:L21)","v":174746066},{"$f":"SUM(M7:M21)","v":177258852}]
[]
["Expenditure by Vote",1]
[{"$f":"B3B!A175","v":"Vote 1 - Finance and Administration"},null,{"$f":"B3B!C175","v":78852546},{"$f":"B3B!D175","v":0},{"$f":"B3B!E175","v":0},{"$f":"B3B!F175","v":0},{"$f":"B3B!G175","v":0},{"$f":"B3B!H175","v":0},{"$f":"B3B!I175","v":-1266173},{"$f":"SUM(E25:I25)","v":-1266173},{"$f":"IF(D25=0,C25+J25,D25+J25)","v":77586373},{"$f":"B3B!L175","v":82483825},{"$f":"B3B!M175","v":85019369}]
[{"$f":"B3B!A186","v":"Vote 2 - Finance and Administration2"},null,{"$f":"B3B!C186","v":295672},{"$f":"B3B!D186","v":0},{"$f":"B3B!E186","v":0},{"$f":"B3B!F186","v":0},{"$f":"B3B!G186","v":0},{"$f":"B3B!H186","v":0},{"$f":"B3B!I186","v":0},0,295672,{"$f":"B3B!L186","v":308977},{"$f":"B3B!M186","v":316702}]
[{"$f":"B3B!A197","v":"Vote 3 - Executive and Council"},null,{"$f":"B3B!C197","v":26081368},{"$f":"B3B!D197","v":0},{"$f":"B3B!E197","v":0},{"$f":"B3B!F197","v":0},{"$f":"B3B!G197","v":0},{"$f":"B3B!H197","v":0},{"$f":"B3B!I197","v":1830000},1830000,27911368,{"$f":"B3B!L197","v":27351062},{"$f":"B3B!M197","v":28236974}]
[{"$f":"B3B!A208","v":"Vote 4 - Community and Social Services"},null,{"$f":"B3B!C208","v":12469026},{"$f":"B3B!D208","v":0},{"$f":"B3B!E208","v":0},{"$f":"B3B!F208","v":0},{"$f":"B3B!G208","v":0},{"$f":"B3B!H208","v":0},{"$f":"B3B!I208","v":-729285},-729285,11739741,{"$f":"B3B!L208","v":11383581},{"$f":"B3B!M208","v":11726509}]
[{"$f":"B3B!A219","v":"Vote 5 - Community and Social Services2"},null,{"$f":"B3B!C219","v":11791353},{"$f":"B3B!D219","v":0},{"$f":"B3B!E219","v":0},{"$f":"B3B!F219","v":0},{"$f":"B3B!G219","v":0},{"$f":"B3B!H219","v":0},{"$f":"B3B!I219","v":800000},800000,12591353,{"$f":"B3B!L219","v":12402299},{"$f":"B3B!M219","v":12881462}]
[{"$f":"B3B!A230","v":"Vote 6 - Energy Sources"},null,{"$f":"B3B!C230","v":15624000},{"$f":"B3B!D230","v":0},{"$f":"B3B!E230","v":0},{"$f":"B3B!F230","v":0},{"$f":"B3B!G230","v":0},{"$f":"B3B!H230","v":0},{"$f":"B3B!I230","v":0},0,15624000,{"$f":"B3B!L230","v":17192080},{"$f":"B3B!M230","v":13521882}]
[{"$f":"B3B!A241","v":"Vote 7 - Road Transport"},null,{"$f":"B3B!C241","v":12890069},{"$f":"B3B!D241","v":0},{"$f":"B3B!E241","v":0},{"$f":"B3B!F241","v":0},{"$f":"B3B!G241","v":0},{"$f":"B3B!H241","v":0},{"$f":"B3B!I241","v":200000},200000,13090069,{"$f":"B3B!L241","v":13514073},{"$f":"B3B!M241","v":13944440}]
[{"$f":"B3B!A252","v":"Vote 8 - Planning and Development"},null,{"$f":"B3B!C252","v":690000},{"$f":"B3B!D252","v":0},{"$f":"B3B!E252","v":0},{"$f":"B3B!F252","v":0},{"$f":"B3B!G252","v":0},{"$f":"B3B!H252","v":0},{"$f":"B3B!I252","v":-30000},-30000,660000,{"$f":"B3B!L252","v":355300},{"$f":"B3B!M252","v":364183}]
[{"$f":"B3B!A263","v":"Vote 9 - Sport and Recreation"},null,{"$f":"B3B!C263","v":3562200},{"$f":"B3B!D263","v":0},{"$f":"B3B!E263","v":0},{"$f":"B3B!F263","v":0},{"$f":"B3B!G263","v":0},{"$f":"B3B!H263","v":0},{"$f":"B3B!I263","v":-566300},-566300,2995900,{"$f":"B3B!L263","v":3673593},{"$f":"B3B!M263","v":3765430}]
[{"$f":"B3B!A274","v":"Vote 10 - Public Safety"},null,{"$f":"B3B!C274","v":0},{"$f":"B3B!D274","v":0},{"$f":"B3B!E274","v":0},{"$f":"B3B!F274","v":0},{"$f":"B3B!G274","v":0},{"$f":"B3B!H274","v":0},{"$f":"B3B!I274","v":0},0,0,{"$f":"B3B!L274","v":0},{"$f":"B3B!M274","v":0}]
[{"$f":"B3B!A285","v":"Vote 11 - Other"},null,{"$f":"B3B!C285","v":550000},{"$f":"B3B!D285","v":0},{"$f":"B3B!E285","v":0},{"$f":"B3B!F285","v":0},{"$f":"B3B!G285","v":0},{"$f":"B3B!H285","v":0},{"$f":"B3B!I285","v":-150000},-150000,400000,{"$f":"B3B!L285","v":574750},{"$f":"B3B!M285","v":589119}]
[{"$f":"B3B!A296","v":"Vote 12 - Waste Management"},null,{"$f":"B3B!C296","v":771600},{"$f":"B3B!D296","v":0},{"$f":"B3B!E296","v":0},{"$f":"B3B!F296","v":0},{"$f":"B3B!G296","v":0},{"$f":"B3B!H296","v":0},{"$f":"B3B!I296","v":-160000},-160000,611600,{"$f":"B3B!L296","v":751822},{"$f":"B3B!M296","v":769368}]
[{"$f":"B3B!A307","v":"Vote 13 - Housing"},null,{"$f":"B3B!C307","v":0},{"$f":"B3B!D307","v":0},{"$f":"B3B!E307","v":0},{"$f":"B3B!F307","v":0},{"$f":"B3B!G307","v":0},{"$f":"B3B!H307","v":0},{"$f":"B3B!I307","v":0},0,0,{"$f":"B3B!L307","v":0},{"$f":"B3B!M307","v":0}]
[{"$f":"B3B!A318","v":"Vote 14 - Waste Water Management"},null,{"$f":"B3B!C318","v":0},{"$f":"B3B!D318","v":0},{"$f":"B3B!E318","v":0},{"$f":"B3B!F318","v":0},{"$f":"B3B!G318","v":0},{"$f":"B3B!H318","v":0},{"$f":"B3B!I318","v":0},0,0,{"$f":"B3B!L318","v":0},{"$f":"B3B!M318","v":0}]
[{"$f":"B3B!A329","v":"Vote 15 - Health"},null,{"$f":"B3B!C329","v":264000},{"$f":"B3B!D329","v":0},{"$f":"B3B!E329","v":0},{"$f":"B3B!F329","v":0},{"$f":"B3B!G329","v":0},{"$f":"B3B!H329","v":0},{"$f":"B3B!I329","v":-26000},-26000,238000,{"$f":"B3B!L329","v":275880},{"$f":"B3B!M329","v":282777}]
["Total Expenditure by Vote",2,{"$f":"SUM(C25:C39)","v":163841834},{"$f":"SUM(D25:D39)","v":0},0,0,0,0,-97758,{"$f":"SUM(J25:J39)","v":-97758},{"$f":"SUM(K25:K39)","v":163744076},{"$f":"SUM(L25:L39)","v":170267242},{"$f":"SUM(M25:M39)","v":171418215}]
[{"$f":"result","v":"Surplus/ (Deficit) for the year"},2,{"$f":"C22-C40","v":14188536},{"$f":"D22-D40","v":0},0,0,0,0,-1704951,-1704951,12483585,4478824,5840637]
[{"$f":"head27a","v":"References"}]
["1. Insert 'Vote'; e.g. Department, if different to standard classification structure"]
["2. Must reconcile to Budgeted Financial Performance (revenue and expenditure)"]
["3. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["4. Additional cash-backed accumulated funds/unspent funds (MFMA section 18(1)(b) and section 28(2)(e)) identified after the Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably have been foreseen)"]
["5. Increases of funds approved under MFMA section 31"]
["6. Adjustments approved in accordance with MFMA section 29 "]
["7. Adjustments to transfers from National or Provincial Government"]
["8. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (section 28(2)(f))"]
["9. G = B + C + D + E + F"]
["10. Adjusted Budget H = (A or A1/2 etc) + G"]
[]
["check revenue",null,{"$f":"C22-'B4-FinPerf RE'!C35-'B4-FinPerf RE'!C54","v":0},{"$f":"D22-'B4-FinPerf RE'!D35-'B4-FinPerf RE'!D54","v":0},{"$f":"E22-'B4-FinPerf RE'!E35-'B4-FinPerf RE'!E54","v":0},{"$f":"F22-'B4-FinPerf RE'!F35-'B4-FinPerf RE'!F54","v":0},{"$f":"G22-'B4-FinPerf RE'!G35-'B4-FinPerf RE'!G54","v":0},{"$f":"H22-'B4-FinPerf RE'!H35-'B4-FinPerf RE'!H54","v":0},{"$f":"I22-'B4-FinPerf RE'!I35-'B4-FinPerf RE'!I54","v":-253204},{"$f":"J22-'B4-FinPerf RE'!J35-'B4-FinPerf RE'!J54","v":-253204},{"$f":"K22-'B4-FinPerf RE'!K35-'B4-FinPerf RE'!K54","v":-253204},{"$f":"L22-'B4-FinPerf RE'!L35-'B4-FinPerf RE'!L54","v":-11718818},{"$f":"M22-'B4-FinPerf RE'!M35-'B4-FinPerf RE'!M54","v":-12011792}]
["check expenditure",null,{"$f":"C40-'B4-FinPerf RE'!C51","v":0},{"$f":"D40-'B4-FinPerf RE'!D51","v":0},{"$f":"E40-'B4-FinPerf RE'!E51","v":0},{"$f":"F40-'B4-FinPerf RE'!F51","v":0},{"$f":"G40-'B4-FinPerf RE'!G51","v":0},{"$f":"H40-'B4-FinPerf RE'!H51","v":0},{"$f":"I40-'B4-FinPerf RE'!I51","v":0},{"$f":"J40-'B4-FinPerf RE'!J51","v":0},{"$f":"K40-'B4-FinPerf RE'!K51","v":0},{"$f":"L40-'B4-FinPerf RE'!L51","v":0},{"$f":"M40-'B4-FinPerf RE'!M51","v":0}]

{"sheet":"B3B","index":28,"n_rows":346,"n_cols":30,"rows_kept":346,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,4,1],[1,2,1,10]]}
[{"$f":"muni&\" - \"&_ADJ2&\" - B\"&\" - \"&Date","v":"KZN226 Mkhambathini - Table B3 Adjustments Budget Financial Performance (revenue and expenditure by municipal vote) - B - "}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
["[Insert departmental structure etc]",null,null,3,4,5,6,7,8,9,10]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Revenue by Vote",1]
[{"$f":"'Org structure'!A2","v":"Vote 1 - Finance and Administration"},null,{"$f":"SUM(C8:C17)","v":150260927},{"$f":"SUM(D8:D17)","v":0},0,0,0,0,255991,{"$f":"SUM(E7:I7)","v":255991},{"$f":"IF(D7=0,C7+J7,D7+J7)","v":150516918},{"$f":"SUM(L8:L17)","v":150531574},{"$f":"SUM(M8:M17)","v":156337361}]
[{"$f":"'Org structure'!D3","v":"1.1 - Finance"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":61507927},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":405991},{"$f":"SUM(E8:I8)","v":405991},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":61913918},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":62274574},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":64097861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"IR"]
[{"$f":"'Org structure'!D4","v":"1.2 - Fleet Management"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,12,"IR"]
[{"$f":"'Org structure'!D5","v":"1.3 - Asset Management"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,13,"IR"]
[{"$f":"'Org structure'!D6","v":"1.4 - Administrative and Corporate Support"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":800000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-150000},-150000,650000,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":300000},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":307500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"IR"]
[{"$f":"'Org structure'!D7","v":"1.5 - Human Resources"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,15,"IR"]
[{"$f":"'Org structure'!D8","v":"1.6 - Property Services"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":87953000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,87953000,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":87957000},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":91932000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"IR"]
[{"$f":"'Org structure'!D9","v":"1.7 - Legal Services"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,17,"IR"]
[{"$f":"'Org structure'!D10","v":"1.8 - Information Technology"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,18,"IR"]
[{"$f":"'Org structure'!D11","v":"1.9 - Marketing, Customer Relations, Publicity and Media Co-ordination"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,19,"IR"]
[{"$f":"'Org structure'!D12","v":"1.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,110,"IR"]
[{"$f":"'Org structure'!A3","v":"Vote 2 - Finance and Administration2"},null,{"$f":"SUM(C19:C28)","v":0},{"$f":"SUM(D19:D28)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L19:L28)","v":0},{"$f":"SUM(M19:M28)","v":0}]
[{"$f":"'Org structure'!D14","v":"2.1 - Supply Chain Management"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"IR"]
[{"$f":"'Org structure'!D15","v":"2.2 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"IR"]
[{"$f":"'Org structure'!D16","v":"2.3 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"IR"]
[{"$f":"'Org structure'!D17","v":"2.4 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"IR"]
[{"$f":"'Org structure'!D18","v":"2.5 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"IR"]
[{"$f":"'Org structure'!D19","v":"2.6 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"IR"]
[{"$f":"'Org structure'!D20","v":"2.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"IR"]
[{"$f":"'Org structure'!D21","v":"2.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"IR"]
[{"$f":"'Org structure'!D22","v":"2.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"IR"]
[{"$f":"'Org structure'!D23","v":"2.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"IR"]
[{"$f":"'Org structure'!A4","v":"Vote 3 - Executive and Council"},null,{"$f":"SUM(C30:C39)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L30:L39)","v":0},{"$f":"SUM(M30:M39)","v":0}]
[{"$f":"'Org structure'!D25","v":"3.1 - Municipal Manager, Town Secretary and Chief Executive"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"IR"]
[{"$f":"'Org structure'!D26","v":"3.2 - Mayor and Council"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"IR"]
[{"$f":"'Org structure'!D27","v":"3.3 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"IR"]
[{"$f":"'Org structure'!D28","v":"3.4 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"IR"]
[{"$f":"'Org structure'!D29","v":"3.5 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"IR"]
[{"$f":"'Org structure'!D30","v":"3.6 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"IR"]
[{"$f":"'Org structure'!D31","v":"3.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"IR"]
[{"$f":"'Org structure'!D32","v":"3.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"IR"]
[{"$f":"'Org structure'!D33","v":"3.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"IR"]
[{"$f":"'Org structure'!D34","v":"3.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,"IR"]
[{"$f":"'Org structure'!A5","v":"Vote 4 - Community and Social Services"},null,{"$f":"SUM(C41:C50)","v":2223227},0,0,0,0,0,562000,562000,2785227,{"$f":"SUM(L41:L50)","v":2334362},{"$f":"SUM(M41:M50)","v":2443021}]
[{"$f":"'Org structure'!D36","v":"4.1 - Disaster Management"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"IR"]
[{"$f":"'Org structure'!D37","v":"4.2 - Libraries and Archives"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2223227},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":562000},562000,2785227,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2334362},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2443021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"IR"]
[{"$f":"'Org structure'!D38","v":"4.3 - Population Development"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"IR"]
[{"$f":"'Org structure'!D39","v":"4.4 - Cultural Matters"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"IR"]
[{"$f":"'Org structure'!D40","v":"4.5 - Indigenous and Customary Law"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"IR"]
[{"$f":"'Org structure'!D41","v":"4.6 - Industrial Promotion"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"IR"]
[{"$f":"'Org structure'!D42","v":"4.7 - Agricultural"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"IR"]
[{"$f":"'Org structure'!D43","v":"4.8 - Aged Care"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"IR"]
[{"$f":"'Org structure'!D44","v":"4.9 - Child Care Facilities"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"IR"]
[{"$f":"'Org structure'!D45","v":"4.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,"IR"]
[{"$f":"'Org structure'!A6","v":"Vote 5 - Community and Social Services2"},null,{"$f":"SUM(C52:C61)","v":25000},{"$f":"SUM(D52:D61)","v":0},0,0,0,0,15000,15000,40000,{"$f":"SUM(L52:L61)","v":26125},{"$f":"SUM(M52:M61)","v":26778}]
[{"$f":"'Org structure'!D47","v":"5.1 - Literacy Programmes"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,51,"IR"]
[{"$f":"'Org structure'!D48","v":"5.2 - Education"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,52,"IR"]
[{"$f":"'Org structure'!D49","v":"5.3 - Community Halls and Facilities"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":25000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15000},15000,40000,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":26125},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":26778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"IR"]
[{"$f":"'Org structure'!D50","v":"5.4 - Tourism"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,54,"IR"]
[{"$f":"'Org structure'!D51","v":"5.5 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,55,"IR"]
[{"$f":"'Org structure'!D52","v":"5.6 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,56,"IR"]
[{"$f":"'Org structure'!D53","v":"5.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,57,"IR"]
[{"$f":"'Org structure'!D54","v":"5.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,58,"IR"]
[{"$f":"'Org structure'!D55","v":"5.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,59,"IR"]
[{"$f":"'Org structure'!D56","v":"5.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,510,"IR"]
[{"$f":"'Org structure'!A7","v":"Vote 6 - Energy Sources"},null,{"$f":"SUM(C63:C72)","v":15624000},{"$f":"SUM(D63:D72)","v":0},0,0,0,0,0,0,15624000,{"$f":"SUM(L63:L72)","v":11509000},{"$f":"SUM(M63:M72)","v":7848000}]
[{"$f":"'Org structure'!D58","v":"6.1 - Electricity"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15624000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,15624000,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":11509000},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7848000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"IR"]
[{"$f":"'Org structure'!D59","v":"6.2 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,"IR"]
[{"$f":"'Org structure'!D60","v":"6.3 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,"IR"]
[{"$f":"'Org structure'!D61","v":"6.4 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,"IR"]
[{"$f":"'Org structure'!D62","v":"6.5 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,"IR"]
[{"$f":"'Org structure'!D63","v":"6.6 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,"IR"]
[{"$f":"'Org structure'!D64","v":"6.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,"IR"]
[{"$f":"'Org structure'!D65","v":"6.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,"IR"]
[{"$f":"'Org structure'!D66","v":"6.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,"IR"]
[{"$f":"'Org structure'!D67","v":"6.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E72:I72)","v":0},{"$f":"IF(D72=0,C72+J72,D72+J72)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,610,"IR"]
[{"$f":"'Org structure'!A8","v":"Vote 7 - Road Transport"},null,{"$f":"SUM(C74:C83)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L74:L83)","v":0},{"$f":"SUM(M74:M83)","v":0}]
[{"$f":"'Org structure'!D69","v":"7.1 - Roads"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,"IR"]
[{"$f":"'Org structure'!D70","v":"7.2 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,"IR"]
[{"$f":"'Org structure'!D71","v":"7.3 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,"IR"]
[{"$f":"'Org structure'!D72","v":"7.4 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,"IR"]
[{"$f":"'Org structure'!D73","v":"7.5 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,"IR"]
[{"$f":"'Org structure'!D74","v":"7.6 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,"IR"]
[{"$f":"'Org structure'!D75","v":"7.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,"IR"]
[{"$f":"'Org structure'!D76","v":"7.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,"IR"]
[{"$f":"'Org structure'!D77","v":"7.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,"IR"]
[{"$f":"'Org structure'!D78","v":"7.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710,"IR"]
[{"$f":"'Org structure'!A9","v":"Vote 8 - Planning and Development"},null,{"$f":"SUM(C85:C94)","v":542880},{"$f":"SUM(D85:D94)","v":0},0,0,0,0,120000,120000,662880,{"$f":"SUM(L85:L94)","v":567309},{"$f":"SUM(M85:M94)","v":581492}]
[{"$f":"'Org structure'!D80","v":"8.1 - Town Planning, Building Regulations and Enforcement, and City Engineer"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":542880},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":120000},120000,662880,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":567309},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":581492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,"IR"]
[{"$f":"'Org structure'!D81","v":"8.2 - Development Facilitation"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,82,"IR"]
[{"$f":"'Org structure'!D82","v":"8.3 - Economic Development/Planning"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,83,"IR"]
[{"$f":"'Org structure'!D83","v":"8.4 - Regional Planning and Development"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,84,"IR"]
[{"$f":"'Org structure'!D84","v":"8.5 - Corporate Wide Strategic Planning (IDPs, LEDs)"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,85,"IR"]
[{"$f":"'Org structure'!D85","v":"8.6 - Project Management Unit"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,86,"IR"]
[{"$f":"'Org structure'!D86","v":"8.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,87,"IR"]
[{"$f":"'Org structure'!D87","v":"8.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,88,"IR"]
[{"$f":"'Org structure'!D88","v":"8.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,89,"IR"]
[{"$f":"'Org structure'!D89","v":"8.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,810,"IR"]
[{"$f":"'Org structure'!A10","v":"Vote 9 - Sport and Recreation"},null,{"$f":"SUM(C96:C105)","v":0},{"$f":"SUM(D96:D105)","v":0},0,0,0,0,417300,417300,417300,{"$f":"SUM(L96:L105)","v":2415},{"$f":"SUM(M96:M105)","v":2536}]
[{"$f":"'Org structure'!D91","v":"9.1 - Sports Grounds and Stadiums"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":417300},417300,417300,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2415},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,"IR"]
[{"$f":"'Org structure'!D92","v":"9.2 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,"IR"]
[{"$f":"'Org structure'!D93","v":"9.3 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,"IR"]
[{"$f":"'Org structure'!D94","v":"9.4 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,"IR"]
[{"$f":"'Org structure'!D95","v":"9.5 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,"IR"]
[{"$f":"'Org structure'!D96","v":"9.6 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,"IR"]
[{"$f":"'Org structure'!D97","v":"9.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,"IR"]
[{"$f":"'Org structure'!D98","v":"9.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,"IR"]
[{"$f":"'Org structure'!D99","v":"9.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,"IR"]
[{"$f":"'Org structure'!D100","v":"9.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910,"IR"]
[{"$f":"'Org structure'!A11","v":"Vote 10 - Public Safety"},null,{"$f":"SUM(C107:C116)","v":0},{"$f":"SUM(D107:D116)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L107:L116)","v":0},{"$f":"SUM(M107:M116)","v":0}]
[{"$f":"'Org structure'!D102","v":"10.1 - Fire Fighting and Protection"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,101,"IR"]
[{"$f":"'Org structure'!D103","v":"10.2 - Fencing and Fences"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,102,"IR"]
[{"$f":"'Org structure'!D104","v":"10.3 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,103,"IR"]
[{"$f":"'Org structure'!D105","v":"10.4 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,104,"IR"]
[{"$f":"'Org structure'!D106","v":"10.5 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,105,"IR"]
[{"$f":"'Org structure'!D107","v":"10.6 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,106,"IR"]
[{"$f":"'Org structure'!D108","v":"10.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,107,"IR"]
[{"$f":"'Org structure'!D109","v":"10.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,108,"IR"]
[{"$f":"'Org structure'!D110","v":"10.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,109,"IR"]
[{"$f":"'Org structure'!D111","v":"10.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,1010,"IR"]
[{"$f":"'Org structure'!A12","v":"Vote 11 - Other"},null,{"$f":"SUM(C118:C127)","v":8668876},{"$f":"SUM(D118:D127)","v":0},0,0,0,0,-3178000,-3178000,5490876,{"$f":"SUM(L118:L127)","v":9058976},{"$f":"SUM(M118:M127)","v":9285451}]
[{"$f":"'Org structure'!D113","v":"11.1 - Licensing and Regulation"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":8668876},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-3178000},-3178000,5490876,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9058976},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9285451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"IR"]
[{"$f":"'Org structure'!D114","v":"11.2 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"IR"]
[{"$f":"'Org structure'!D115","v":"11.3 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,"IR"]
[{"$f":"'Org structure'!D116","v":"11.4 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,"IR"]
[{"$f":"'Org structure'!D117","v":"11.5 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,"IR"]
[{"$f":"'Org structure'!D118","v":"11.6 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,"IR"]
[{"$f":"'Org structure'!D119","v":"11.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,"IR"]
[{"$f":"'Org structure'!D120","v":"11.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,"IR"]
[{"$f":"'Org structure'!D121","v":"11.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,"IR"]
[{"$f":"'Org structure'!D122","v":"11.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1110,"IR"]
[{"$f":"'Org structure'!A13","v":"Vote 12 - Waste Management"},null,{"$f":"SUM(C129:C138)","v":685460},{"$f":"SUM(D129:D138)","v":0},0,0,0,0,5000,5000,690460,{"$f":"SUM(L129:L138)","v":716305},{"$f":"SUM(M129:M138)","v":734213}]
[{"$f":"'Org structure'!D124","v":"12.1 - Solid Waste Removal"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":685460},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5000},5000,690460,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":716305},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":734213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,"IR"]
[{"$f":"'Org structure'!D125","v":"12.2 - Street Cleaning"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,122,"IR"]
[{"$f":"'Org structure'!D126","v":"12.3 - Solid Waste Disposal (Landfill Sites)"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,123,"IR"]
[{"$f":"'Org structure'!D127","v":"12.4 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,124,"IR"]
[{"$f":"'Org structure'!D128","v":"12.5 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,125,"IR"]
[{"$f":"'Org structure'!D129","v":"12.6 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,126,"IR"]
[{"$f":"'Org structure'!D130","v":"12.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,127,"IR"]
[{"$f":"'Org structure'!D131","v":"12.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E136:I136)","v":0},{"$f":"IF(D136=0,C136+J136,D136+J136)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,128,"IR"]
[{"$f":"'Org structure'!D132","v":"12.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,129,"IR"]
[{"$f":"'Org structure'!D133","v":"12.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,1210,"IR"]
[{"$f":"'Org structure'!A14","v":"Vote 13 - Housing"},null,{"$f":"SUM(C140:C149)","v":0},{"$f":"SUM(D140:D149)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L140:L149)","v":0},{"$f":"SUM(M140:M149)","v":0}]
[{"$f":"'Org structure'!D135","v":"13.1 - Housing"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,"IR"]
[{"$f":"'Org structure'!D136","v":"13.2 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"IR"]
[{"$f":"'Org structure'!D137","v":"13.3 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,"IR"]
[{"$f":"'Org structure'!D138","v":"13.4 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"IR"]
[{"$f":"'Org structure'!D139","v":"13.5 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"IR"]
[{"$f":"'Org structure'!D140","v":"13.6 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"IR"]
[{"$f":"'Org structure'!D141","v":"13.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"IR"]
[{"$f":"'Org structure'!D142","v":"13.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"IR"]
[{"$f":"'Org structure'!D143","v":"13.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,"IR"]
[{"$f":"'Org structure'!D144","v":"13.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1310,"IR"]
[{"$f":"'Org structure'!A15","v":"Vote 14 - Waste Water Management"},null,{"$f":"SUM(C151:C160)","v":0},{"$f":"SUM(D151:D160)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L151:L160)","v":0},{"$f":"SUM(M151:M160)","v":0}]
[{"$f":"'Org structure'!D146","v":"14.1 - Storm Water Management"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,141,"IR"]
[{"$f":"'Org structure'!D147","v":"14.2 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,142,"IR"]
[{"$f":"'Org structure'!D148","v":"14.3 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,143,"IR"]
[{"$f":"'Org structure'!D149","v":"14.4 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,144,"IR"]
[{"$f":"'Org structure'!D150","v":"14.5 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,145,"IR"]
[{"$f":"'Org structure'!D151","v":"14.6 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,146,"IR"]
[{"$f":"'Org structure'!D152","v":"14.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,147,"IR"]
[{"$f":"'Org structure'!D153","v":"14.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,148,"IR"]
[{"$f":"'Org structure'!D154","v":"14.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,149,"IR"]
[{"$f":"'Org structure'!D155","v":"14.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,1410,"IR"]
[{"$f":"'Org structure'!A16","v":"Vote 15 - Health"},null,{"$f":"SUM(C162:C171)","v":0},{"$f":"SUM(D162:D171)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L162:L171)","v":0},{"$f":"SUM(M162:M171)","v":0}]
[{"$f":"'Org structure'!D157","v":"15.1 - Health Services"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,"IR"]
[{"$f":"'Org structure'!D158","v":"15.2 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,"IR"]
[{"$f":"'Org structure'!D159","v":"15.3 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,"IR"]
[{"$f":"'Org structure'!D160","v":"15.4 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,"IR"]
[{"$f":"'Org structure'!D161","v":"15.5 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,"IR"]
[{"$f":"'Org structure'!D162","v":"15.6 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,"IR"]
[{"$f":"'Org structure'!D163","v":"15.7 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,"IR"]
[{"$f":"'Org structure'!D164","v":"15.8 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,"IR"]
[{"$f":"'Org structure'!D165","v":"15.9 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,"IR"]
[{"$f":"'Org structure'!D166","v":"15.10 - [Name of sub-vote]"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1510,"IR"]
["Total Revenue by Vote",2,{"$f":"C7+C18+C29+C40+C51+C62+C73+C84+C95+C106+C117+C128+C139+C150+C161","v":178030370},{"$f":"D7+D18+D29+D40+D51+D62+D73+D84+D95+D106+D117+D128+D139+D150+D161","v":0},0,0,0,0,-1802709,{"$f":"SUM(E172:I172)","v":-1802709},{"$f":"IF(D172=0,C172+J172,D172+J172)","v":176227661},{"$f":"L7+L18+L29+L40+L51+L62+L73+L84+L95+L106+L117+L128+L139+L150+L161","v":174746066},{"$f":"M7+M18+M29+M40+M51+M62+M73+M84+M95+M106+M117+M128+M139+M150+M161","v":177258852}]
[]
["Expenditure by Vote",1]
[{"$f":"A7","v":"Vote 1 - Finance and Administration"},null,{"$f":"SUM(C176:C185)","v":78852546},0,0,0,0,0,-1266173,{"$f":"SUM(E175:I175)","v":-1266173},{"$f":"IF(D175=0,C175+J175,D175+J175)","v":77586373},{"$f":"SUM(L176:L185)","v":82483825},{"$f":"SUM(M176:M185)","v":85019369}]
[{"$f":"'Org structure'!D3","v":"1.1 - Finance"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":28172067},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1111356},{"$f":"SUM(E176:I176)","v":1111356},{"$f":"IF(D176=0,C176+J176,D176+J176)","v":29283423},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":29378686},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":30269471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"IE"]
[{"$f":"'Org structure'!D4","v":"1.2 - Fleet Management"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3184308},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-400000},-400000,2784308,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3327602},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3410792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"IE"]
[{"$f":"'Org structure'!D5","v":"1.3 - Asset Management"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17521546},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-2622029},-2622029,14899517,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18310017},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18767766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"IE"]
[{"$f":"'Org structure'!D6","v":"1.4 - Administrative and Corporate Support"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":24050745},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-55500},-55500,23995245,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":25286065},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":26240351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"IE"]
[{"$f":"'Org structure'!D7","v":"1.5 - Human Resources"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1700738},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":110000},110000,1810738,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1768272},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1807477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"IE"]
[{"$f":"'Org structure'!D8","v":"1.6 - Property Services"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1893142},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-20000},-20000,1873142,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1978333},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2027791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"IE"]
[{"$f":"'Org structure'!D9","v":"1.7 - Legal Services"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":200000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":500000},500000,700000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":209000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":214225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"IE"]
[{"$f":"'Org structure'!D10","v":"1.8 - Information Technology"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2130000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":110000},110000,2240000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2225850},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2281496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"IE"]
[{"$f":"'Org structure'!D11","v":"1.9 - Marketing, Customer Relations, Publicity and Media Co-ordination"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"IE"]
[{"$f":"'Org structure'!D12","v":"1.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"IE"]
[{"$f":"A18","v":"Vote 2 - Finance and Administration2"},null,{"$f":"SUM(C187:C196)","v":295672},0,0,0,0,0,0,0,295672,{"$f":"SUM(L187:L196)","v":308977},{"$f":"SUM(M187:M196)","v":316702}]
[{"$f":"'Org structure'!D14","v":"2.1 - Supply Chain Management"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":295672},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,295672,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":308977},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":316702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"IE"]
[{"$f":"'Org structure'!D15","v":"2.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"IE"]
[{"$f":"'Org structure'!D16","v":"2.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"IE"]
[{"$f":"'Org structure'!D17","v":"2.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"IE"]
[{"$f":"'Org structure'!D18","v":"2.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"IE"]
[{"$f":"'Org structure'!D19","v":"2.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"IE"]
[{"$f":"'Org structure'!D20","v":"2.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"IE"]
[{"$f":"'Org structure'!D21","v":"2.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"IE"]
[{"$f":"'Org structure'!D22","v":"2.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"IE"]
[{"$f":"'Org structure'!D23","v":"2.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"IE"]
[{"$f":"A29","v":"Vote 3 - Executive and Council"},null,{"$f":"SUM(C198:C207)","v":26081368},0,0,0,0,0,1830000,1830000,27911368,{"$f":"SUM(L198:L207)","v":27351062},{"$f":"SUM(M198:M207)","v":28236974}]
[{"$f":"'Org structure'!D25","v":"3.1 - Municipal Manager, Town Secretary and Chief Executive"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17373602},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1830000},1830000,19203602,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18251443},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18909866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"IE"]
[{"$f":"'Org structure'!D26","v":"3.2 - Mayor and Council"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":8707766},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,8707766,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9099619},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9327108},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"IE"]
[{"$f":"'Org structure'!D27","v":"3.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"IE"]
[{"$f":"'Org structure'!D28","v":"3.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"IE"]
[{"$f":"'Org structure'!D29","v":"3.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"IE"]
[{"$f":"'Org structure'!D30","v":"3.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"IE"]
[{"$f":"'Org structure'!D31","v":"3.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"IE"]
[{"$f":"'Org structure'!D32","v":"3.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"IE"]
[{"$f":"'Org structure'!D33","v":"3.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"IE"]
[{"$f":"'Org structure'!D34","v":"3.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,"IE"]
["Vote 4 - Community and Social Services",null,{"$f":"SUM(C209:C218)","v":12469026},0,0,0,0,0,-729285,-729285,11739741,{"$f":"SUM(L209:L218)","v":11383581},{"$f":"SUM(M209:M218)","v":11726509}]
[{"$f":"'Org structure'!D36","v":"4.1 - Disaster Management"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":320000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,320000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":334400},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":342760},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"IE"]
[{"$f":"'Org structure'!D37","v":"4.2 - Libraries and Archives"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3745781},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,3745781,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3942058},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4098957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"IE"]
[{"$f":"'Org structure'!D38","v":"4.3 - Population Development"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4986045},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-1274285},-1274285,3711760,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3609299},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3699525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"IE"]
[{"$f":"'Org structure'!D39","v":"4.4 - Cultural Matters"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":805200},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":10000},10000,815200,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":841434},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":862469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"IE"]
[{"$f":"'Org structure'!D40","v":"4.5 - Indigenous and Customary Law"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":466000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-73000},-73000,393000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":486970},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":499144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"IE"]
[{"$f":"'Org structure'!D41","v":"4.6 - Industrial Promotion"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1564000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-100000},-100000,1464000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1634380},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1675238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"IE"]
[{"$f":"'Org structure'!D42","v":"4.7 - Agricultural"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,47,"IE"]
[{"$f":"'Org structure'!D43","v":"4.8 - Aged Care"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":582000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":708000},708000,1290000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":535040},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":548416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"IE"]
[{"$f":"'Org structure'!D44","v":"4.9 - Child Care Facilities"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,49,"IE"]
[{"$f":"'Org structure'!D45","v":"4.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,410,"IE"]
[{"$f":"A51","v":"Vote 5 - Community and Social Services2"},null,{"$f":"SUM(C220:C229)","v":11791353},0,0,0,0,0,800000,800000,12591353,{"$f":"SUM(L220:L229)","v":12402299},{"$f":"SUM(M220:M229)","v":12881462}]
[{"$f":"'Org structure'!D47","v":"5.1 - Literacy Programmes"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,51,"IE"]
[{"$f":"'Org structure'!D48","v":"5.2 - Education"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,52,"IE"]
[{"$f":"'Org structure'!D49","v":"5.3 - Community Halls and Facilities"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":11791353},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":800000},800000,12591353,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12402299},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12881462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"IE"]
[{"$f":"'Org structure'!D50","v":"5.4 - Tourism"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,54,"IE"]
[{"$f":"'Org structure'!D51","v":"5.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,55,"IE"]
[{"$f":"'Org structure'!D52","v":"5.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,56,"IE"]
[{"$f":"'Org structure'!D53","v":"5.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,57,"IE"]
[{"$f":"'Org structure'!D54","v":"5.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,58,"IE"]
[{"$f":"'Org structure'!D55","v":"5.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,59,"IE"]
[{"$f":"'Org structure'!D56","v":"5.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,510,"IE"]
[{"$f":"A62","v":"Vote 6 - Energy Sources"},null,{"$f":"SUM(C231:C240)","v":15624000},0,0,0,0,0,0,0,15624000,{"$f":"SUM(L231:L240)","v":17192080},{"$f":"SUM(M231:M240)","v":13521882}]
[{"$f":"'Org structure'!D58","v":"6.1 - Electricity"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15624000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,15624000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17192080},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13521882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"IE"]
[{"$f":"'Org structure'!D59","v":"6.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,62,"IE"]
[{"$f":"'Org structure'!D60","v":"6.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,63,"IE"]
[{"$f":"'Org structure'!D61","v":"6.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,64,"IE"]
[{"$f":"'Org structure'!D62","v":"6.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,65,"IE"]
[{"$f":"'Org structure'!D63","v":"6.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,66,"IE"]
[{"$f":"'Org structure'!D64","v":"6.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,67,"IE"]
[{"$f":"'Org structure'!D65","v":"6.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,68,"IE"]
[{"$f":"'Org structure'!D66","v":"6.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,69,"IE"]
[{"$f":"'Org structure'!D67","v":"6.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E240:I240)","v":0},{"$f":"IF(D240=0,C240+J240,D240+J240)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,610,"IE"]
[{"$f":"A73","v":"Vote 7 - Road Transport"},null,{"$f":"SUM(C242:C251)","v":12890069},0,0,0,0,0,200000,200000,13090069,{"$f":"SUM(L242:L251)","v":13514073},{"$f":"SUM(M242:M251)","v":13944440}]
[{"$f":"'Org structure'!D69","v":"7.1 - Roads"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12890069},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":200000},200000,13090069,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13514073},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13944440},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,"IE"]
[{"$f":"'Org structure'!D70","v":"7.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,72,"IE"]
[{"$f":"'Org structure'!D71","v":"7.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,73,"IE"]
[{"$f":"'Org structure'!D72","v":"7.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,74,"IE"]
[{"$f":"'Org structure'!D73","v":"7.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,75,"IE"]
[{"$f":"'Org structure'!D74","v":"7.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,76,"IE"]
[{"$f":"'Org structure'!D75","v":"7.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,77,"IE"]
[{"$f":"'Org structure'!D76","v":"7.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,78,"IE"]
[{"$f":"'Org structure'!D77","v":"7.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,79,"IE"]
[{"$f":"'Org structure'!D78","v":"7.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,710,"IE"]
[{"$f":"A84","v":"Vote 8 - Planning and Development"},null,{"$f":"SUM(C253:C262)","v":690000},0,0,0,0,0,-30000,-30000,660000,{"$f":"SUM(L253:L262)","v":355300},{"$f":"SUM(M253:M262)","v":364183}]
[{"$f":"'Org structure'!D80","v":"8.1 - Town Planning, Building Regulations and Enforcement, and City Engineer"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":230000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,230000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":240350},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":246359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,"IE"]
[{"$f":"'Org structure'!D81","v":"8.2 - Development Facilitation"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":350000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,350000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,82,"IE"]
[{"$f":"'Org structure'!D82","v":"8.3 - Economic Development/Planning"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":110000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-30000},-30000,80000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":114950},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":117824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,"IE"]
[{"$f":"'Org structure'!D83","v":"8.4 - Regional Planning and Development"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,84,"IE"]
[{"$f":"'Org structure'!D84","v":"8.5 - Corporate Wide Strategic Planning (IDPs, LEDs)"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,85,"IE"]
[{"$f":"'Org structure'!D85","v":"8.6 - Project Management Unit"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,86,"IE"]
[{"$f":"'Org structure'!D86","v":"8.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,87,"IE"]
[{"$f":"'Org structure'!D87","v":"8.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,88,"IE"]
[{"$f":"'Org structure'!D88","v":"8.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,89,"IE"]
[{"$f":"'Org structure'!D89","v":"8.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,810,"IE"]
[{"$f":"A95","v":"Vote 9 - Sport and Recreation"},null,{"$f":"SUM(C264:C273)","v":3562200},0,0,0,0,0,-566300,-566300,2995900,{"$f":"SUM(L264:L273)","v":3673593},{"$f":"SUM(M264:M273)","v":3765430}]
[{"$f":"'Org structure'!D91","v":"9.1 - Sports Grounds and Stadiums"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3562200},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-566300},-566300,2995900,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3673593},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3765430},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,"IE"]
[{"$f":"'Org structure'!D92","v":"9.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,92,"IE"]
[{"$f":"'Org structure'!D93","v":"9.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,93,"IE"]
[{"$f":"'Org structure'!D94","v":"9.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,94,"IE"]
[{"$f":"'Org structure'!D95","v":"9.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,95,"IE"]
[{"$f":"'Org structure'!D96","v":"9.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,96,"IE"]
[{"$f":"'Org structure'!D97","v":"9.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,97,"IE"]
[{"$f":"'Org structure'!D98","v":"9.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,98,"IE"]
[{"$f":"'Org structure'!D99","v":"9.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,99,"IE"]
[{"$f":"'Org structure'!D100","v":"9.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,910,"IE"]
[{"$f":"A106","v":"Vote 10 - Public Safety"},null,{"$f":"SUM(C275:C284)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L275:L284)","v":0},{"$f":"SUM(M275:M284)","v":0}]
[{"$f":"'Org structure'!D102","v":"10.1 - Fire Fighting and Protection"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,101,"IE"]
[{"$f":"'Org structure'!D103","v":"10.2 - Fencing and Fences"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,102,"IE"]
[{"$f":"'Org structure'!D104","v":"10.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,103,"IE"]
[{"$f":"'Org structure'!D105","v":"10.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,104,"IE"]
[{"$f":"'Org structure'!D106","v":"10.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,105,"IE"]
[{"$f":"'Org structure'!D107","v":"10.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,106,"IE"]
[{"$f":"'Org structure'!D108","v":"10.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,107,"IE"]
[{"$f":"'Org structure'!D109","v":"10.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,108,"IE"]
[{"$f":"'Org structure'!D110","v":"10.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,109,"IE"]
[{"$f":"'Org structure'!D111","v":"10.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,1010,"IE"]
[{"$f":"A117","v":"Vote 11 - Other"},null,{"$f":"SUM(C286:C295)","v":550000},0,0,0,0,0,-150000,-150000,400000,{"$f":"SUM(L286:L295)","v":574750},{"$f":"SUM(M286:M295)","v":589119}]
[{"$f":"'Org structure'!D113","v":"11.1 - Licensing and Regulation"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":550000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-150000},-150000,400000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":574750},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":589119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"IE"]
[{"$f":"'Org structure'!D114","v":"11.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,112,"IE"]
[{"$f":"'Org structure'!D115","v":"11.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,113,"IE"]
[{"$f":"'Org structure'!D116","v":"11.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,114,"IE"]
[{"$f":"'Org structure'!D117","v":"11.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,115,"IE"]
[{"$f":"'Org structure'!D118","v":"11.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,116,"IE"]
[{"$f":"'Org structure'!D119","v":"11.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,117,"IE"]
[{"$f":"'Org structure'!D120","v":"11.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,118,"IE"]
[{"$f":"'Org structure'!D121","v":"11.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,119,"IE"]
[{"$f":"'Org structure'!D122","v":"11.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,1110,"IE"]
[{"$f":"A128","v":"Vote 12 - Waste Management"},null,{"$f":"SUM(C297:C306)","v":771600},0,0,0,0,0,-160000,-160000,611600,{"$f":"SUM(L297:L306)","v":751822},{"$f":"SUM(M297:M306)","v":769368}]
[{"$f":"'Org structure'!D124","v":"12.1 - Solid Waste Removal"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":271600},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-80000},-80000,191600,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":283822},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":290918},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,"IE"]
[{"$f":"'Org structure'!D125","v":"12.2 - Street Cleaning"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-50000},-50000,50000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"IE"]
[{"$f":"'Org structure'!D126","v":"12.3 - Solid Waste Disposal (Landfill Sites)"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":400000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-30000},-30000,370000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":418000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":428450},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,"IE"]
[{"$f":"'Org structure'!D127","v":"12.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,124,"IE"]
[{"$f":"'Org structure'!D128","v":"12.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,125,"IE"]
[{"$f":"'Org structure'!D129","v":"12.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,126,"IE"]
[{"$f":"'Org structure'!D130","v":"12.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,127,"IE"]
[{"$f":"'Org structure'!D131","v":"12.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E304:I304)","v":0},{"$f":"IF(D304=0,C304+J304,D304+J304)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,128,"IE"]
[{"$f":"'Org structure'!D132","v":"12.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,129,"IE"]
[{"$f":"'Org structure'!D133","v":"12.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,1210,"IE"]
["Vote 13 - Housing",null,{"$f":"SUM(C308:C317)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L308:L317)","v":0},{"$f":"SUM(M308:M317)","v":0}]
[{"$f":"'Org structure'!D135","v":"13.1 - Housing"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,"IE"]
[{"$f":"'Org structure'!D136","v":"13.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"IE"]
[{"$f":"'Org structure'!D137","v":"13.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,"IE"]
[{"$f":"'Org structure'!D138","v":"13.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"IE"]
[{"$f":"'Org structure'!D139","v":"13.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"IE"]
[{"$f":"'Org structure'!D140","v":"13.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"IE"]
[{"$f":"'Org structure'!D141","v":"13.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"IE"]
[{"$f":"'Org structure'!D142","v":"13.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"IE"]
[{"$f":"'Org structure'!D143","v":"13.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,"IE"]
[{"$f":"'Org structure'!D144","v":"13.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1310,"IE"]
["Vote 14 - Waste Water Management",null,{"$f":"SUM(C319:C328)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L319:L328)","v":0},{"$f":"SUM(M319:M328)","v":0}]
[{"$f":"'Org structure'!D146","v":"14.1 - Storm Water Management"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E319:I319)","v":0},{"$f":"IF(D319=0,C319+J319,D319+J319)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,141,"IE"]
[{"$f":"'Org structure'!D147","v":"14.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUM(E320:I320)","v":0},{"$f":"IF(D320=0,C320+J320,D320+J320)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,142,"IE"]
[{"$f":"'Org structure'!D148","v":"14.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,143,"IE"]
[{"$f":"'Org structure'!D149","v":"14.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,144,"IE"]
[{"$f":"'Org structure'!D150","v":"14.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,145,"IE"]
[{"$f":"'Org structure'!D151","v":"14.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,146,"IE"]
[{"$f":"'Org structure'!D152","v":"14.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,147,"IE"]
[{"$f":"'Org structure'!D153","v":"14.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,148,"IE"]
[{"$f":"'Org structure'!D154","v":"14.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,149,"IE"]
[{"$f":"'Org structure'!D155","v":"14.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,1410,"IE"]
["Vote 15 - Health",null,{"$f":"SUM(C330:C339)","v":264000},0,0,0,0,0,-26000,-26000,238000,{"$f":"SUM(L330:L339)","v":275880},{"$f":"SUM(M330:M339)","v":282777}]
[{"$f":"'Org structure'!D157","v":"15.1 - Health Services"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":264000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":-26000},-26000,238000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":275880},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":282777},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,"IE"]
[{"$f":"'Org structure'!D158","v":"15.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,"IE"]
[{"$f":"'Org structure'!D159","v":"15.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,"IE"]
[{"$f":"'Org structure'!D160","v":"15.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,"IE"]
[{"$f":"'Org structure'!D161","v":"15.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,"IE"]
[{"$f":"'Org structure'!D162","v":"15.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,"IE"]
[{"$f":"'Org structure'!D163","v":"15.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,"IE"]
[{"$f":"'Org structure'!D164","v":"15.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,"IE"]
[{"$f":"'Org structure'!D165","v":"15.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,"IE"]
[{"$f":"'Org structure'!D166","v":"15.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1510,"IE"]
["Total Expenditure by Vote",2,{"$f":"C175+C186+C197+C208+C219+C230+C241+C252+C263+C285+C296+C307+C318+C329+C274","v":163841834},{"$f":"D175+D186+D197+D208+D219+D230+D241+D252+D263+D285+D296+D307+D318+D329+D274","v":0},0,0,0,0,-97758,{"$f":"SUM(E340:I340)","v":-97758},{"$f":"IF(D340=0,C340+J340,D340+J340)","v":163744076},{"$f":"L175+L186+L197+L208+L219+L230+L241+L252+L263+L285+L296+L307+L318+L329+L274","v":170267242},{"$f":"M175+M186+M197+M208+M219+M230+M241+M252+M263+M285+M296+M307+M318+M329+M274","v":171418215}]
[]
[{"$f":"result","v":"Surplus/ (Deficit) for the year"},2,{"$f":"C172-C340","v":14188536},0,0,0,0,0,-1704951,{"$f":"SUM(E342:I342)","v":-1704951},{"$f":"IF(D342=0,C342+J342,D342+J342)","v":12483585},{"$f":"L172-L340","v":4478824},{"$f":"M172-M340","v":5840637}]
[{"$f":"head27a","v":"References"}]
["1. Insert 'Vote'; e.g. Department, if different to standard structure"]
["2. Must reconcile to Financial Performance ('Revenue and Expenditure by Standard Classification' and 'Revenue and Expenditure')"]
["3. Assign share in 'associate' to relevant Vote"]

{"sheet":"B4-FinPerf RE","index":29,"n_rows":75,"n_cols":29,"rows_kept":75,"cut":false,"hidden":false,"merged":[[1,2,1,10],[1,1,3,1],[74,0,74,12],[75,0,75,12],[67,0,67,12],[68,0,68,12],[69,0,69,12],[70,0,70,12],[72,0,72,12],[1,0,3,0]]}
[{"$f":"muni&\" - \"&_ADJ4&\" - \"&Date","v":"KZN226 Mkhambathini - Table B4 Adjustments Budget Financial Performance (revenue and expenditure) - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,3,4,5,6,7,8,9,10]
["R thousands",1,"A","A1","B","C","D","E","F","G","H"]
["Revenue By Source"]
["Exchange Revenue"]
["Service charges - Electricity",2,{"$f":"'SB1'!C18","v":0},{"$f":"'SB1'!D18","v":0},{"$f":"'SB1'!E18","v":0},{"$f":"'SB1'!F18","v":0},{"$f":"'SB1'!G18","v":0},{"$f":"'SB1'!H18","v":0},{"$f":"'SB1'!I18","v":0},{"$f":"SUM(E8:I8)","v":0},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0},{"$f":"'SB1'!L18","v":0},{"$f":"'SB1'!M18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0300"]
["Service charges - Water",2,{"$f":"'SB1'!C24","v":0},{"$f":"'SB1'!D24","v":0},{"$f":"'SB1'!E24","v":0},{"$f":"'SB1'!F24","v":0},{"$f":"'SB1'!G24","v":0},{"$f":"'SB1'!H24","v":0},{"$f":"'SB1'!I24","v":0},0,0,{"$f":"'SB1'!L24","v":0},{"$f":"'SB1'!M24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400"]
["Service charges - Waste Water Management",2,{"$f":"'SB1'!C30","v":0},{"$f":"'SB1'!D30","v":0},{"$f":"'SB1'!E30","v":0},{"$f":"'SB1'!F30","v":0},{"$f":"'SB1'!G30","v":0},{"$f":"'SB1'!H30","v":0},{"$f":"'SB1'!I30","v":0},0,0,{"$f":"'SB1'!L30","v":0},{"$f":"'SB1'!M30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0500"]
["Service charges - Waste Management",2,{"$f":"'SB1'!C37","v":685460},{"$f":"'SB1'!D37","v":0},{"$f":"'SB1'!E37","v":0},{"$f":"'SB1'!F37","v":0},{"$f":"'SB1'!G37","v":0},{"$f":"'SB1'!H37","v":0},{"$f":"'SB1'!I37","v":5000},5000,690460,{"$f":"'SB1'!L37","v":716305},{"$f":"'SB1'!M37","v":734213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600"]
["Sale of Goods and Rendering of Services",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":723251},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":95000},95000,818251,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":755796},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":774691},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0700"]
["Agency services",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0800"]
["Interest",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0900"]
["Interest earned from Receivables",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000"]
["Interest earned from Current and Non Current Assets",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":4290000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":-700000},-700000,3590000,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":4483050},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":4595126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1100"]
["Dividends",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200"]
["Rent on Land",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300"]
["Rental from Fixed Assets",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":185423},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":-12700},-12700,172723,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":196182},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":201147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1400"]
["Licence and permits",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":8668876},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":-3178000},-3178000,5490876,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":9058976},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":9285451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1500"]
["Special rating levies",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E21:I21)","v":0},{"$f":"IF(D21=0,C21+J21,D21+J21)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1550"]
["Operational Revenue",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":887906},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":-180000},-180000,707906,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":391862},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":401659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1600"]
["Non-Exchange Revenue"]
["Property rates",2,{"$f":"'SB1'!C11","v":32674148},{"$f":"'SB1'!D11","v":0},{"$f":"'SB1'!E11","v":0},{"$f":"'SB1'!F11","v":0},{"$f":"'SB1'!G11","v":0},{"$f":"'SB1'!H11","v":0},{"$f":"'SB1'!I11","v":1444195},{"$f":"'SB1'!J11","v":1444195},{"$f":"'SB1'!K11","v":34118343},{"$f":"'SB1'!L11","v":45863303},{"$f":"'SB1'!M11","v":47009887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1800"]
["Surcharges and Taxes",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E25:I25)","v":0},{"$f":"IF(D25=0,C25+J25,D25+J25)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1900"]
["Fines, penalties and forfeits",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":2306},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E26:I26)","v":0},{"$f":"IF(D26=0,C26+J26,D26+J26)","v":2306},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":2410},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":2470},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000"]
["Licences or permits",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2100"]
["Transfer and subsidies - Operational",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":110979000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":977000},977000,111956000,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":104774000},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":105296000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2200"]
["Interest",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2300"]
["Fuel Levy",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2400"]
["Operational Revenue",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2500"]
["Gains on disposal of Assets",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2600"]
["Other Gains",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2700"]
["Discontinued Operations",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E34:I34)","v":0},{"$f":"IF(D34=0,C34+J34,D34+J34)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2800"]
["Total Revenue (excluding capital transfers and contributions)",null,{"$f":"SUM(C8:C24)+SUM(C25:C34)","v":159096370},{"$f":"SUM(D8:D24)+SUM(D25:D34)","v":0},0,0,0,0,-1549505,{"$f":"SUM(J8:J24)+SUM(J25:J34)","v":-1549505},{"$f":"SUM(K8:K24)+SUM(K25:K34)","v":157546865},{"$f":"SUM(L8:L24)+SUM(L25:L34)","v":166241884},{"$f":"SUM(M8:M24)+SUM(M25:M34)","v":168300644}]
[]
["Expenditure By Type"]
["Employee related costs",null,{"$f":"'SB1'!C62","v":62295728},{"$f":"'SB1'!D62","v":0},{"$f":"'SB1'!E62","v":0},{"$f":"'SB1'!F62","v":0},{"$f":"'SB1'!G62","v":0},{"$f":"'SB1'!H62","v":0},{"$f":"'SB1'!I62","v":0},{"$f":"SUM(E38:I38)","v":0},{"$f":"IF(D38=0,C38+J38,D38+J38)","v":62295728},{"$f":"'SB1'!L62","v":65539744},{"$f":"'SB1'!M62","v":68141129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3100"]
["Remuneration of councillors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":7957766},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,7957766,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":8315869},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":8523765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3200"]
["Bulk purchases - electricity",null,{"$f":"+'SB1'!C83","v":0},{"$f":"+'SB1'!D83","v":0},{"$f":"+'SB1'!E83","v":0},{"$f":"+'SB1'!F83","v":0},{"$f":"+'SB1'!G83","v":0},{"$f":"+'SB1'!H83","v":0},{"$f":"+'SB1'!I83","v":0},0,0,{"$f":"+'SB1'!L83","v":0},{"$f":"+'SB1'!M83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3300"]
["Inventory consumed",null,{"$f":"'SB1'!C136","v":4135672},{"$f":"'SB1'!D136","v":0},{"$f":"'SB1'!E136","v":0},{"$f":"'SB1'!F136","v":0},{"$f":"'SB1'!G136","v":0},{"$f":"'SB1'!H136","v":0},{"$f":"'SB1'!I136","v":-440000},-440000,3695672,{"$f":"'SB1'!L136","v":4267277},{"$f":"'SB1'!M136","v":4372710},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3400"]
["Debt impairment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":4700000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":1000000},1000000,5700000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":4911500},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":5034288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3500"]
["Depreciation and amortisation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":16521546},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":-2122029},{"$f":"SUM(E43:I43)","v":-2122029},{"$f":"IF(D43=0,C43+J43,D43+J43)","v":14399517},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":17265017},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":17696641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3600"]
["Interest",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E44:I44)","v":0},{"$f":"IF(D44=0,C44+J44,D44+J44)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3700"]
["Contracted services",null,{"$f":"'SB1'!C94","v":36459912},{"$f":"'SB1'!D94","v":0},{"$f":"'SB1'!E94","v":0},{"$f":"'SB1'!F94","v":0},{"$f":"'SB1'!G94","v":0},{"$f":"'SB1'!H94","v":0},{"$f":"'SB1'!I94","v":2987500},2987500,39447412,{"$f":"'SB1'!L94","v":37821930},{"$f":"'SB1'!M94","v":34711719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3800"]
["Transfers and subsidies",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3900"]
["Irrecoverable debts written off",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E47:I47)","v":0},{"$f":"IF(D47=0,C47+J47,D47+J47)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4000"]
["Operational costs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":31771210},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":-1523229},{"$f":"SUM(E48:I48)","v":-1523229},{"$f":"IF(D48=0,C48+J48,D48+J48)","v":30247981},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":32145905},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":32937963},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4100"]
["Losses on disposal of Assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E49:I49)","v":0},{"$f":"IF(D49=0,C49+J49,D49+J49)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4200"]
["Other Losses",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E50:I50)","v":0},{"$f":"IF(D50=0,C50+J50,D50+J50)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4300"]
["Total Expenditure",null,{"$f":"SUM(C38:C50)","v":163841834},0,0,0,0,0,-97758,-97758,163744076,170267242,171418215]
[]
["Surplus/(Deficit)",null,{"$f":"C35-C51","v":-4745464},0,0,0,0,0,-1451747,-1451747,-6197211,-4025358,-3117571]
["Transfers and subsidies - capital (monetary allocations)",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":18934000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E54:I54)","v":0},{"$f":"IF(D54=0,C54+J54,D54+J54)","v":18934000},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":20223000},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":20970000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4600"]
["Transfers and subsidies - capital (in-kind - all) ",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E55:I55)","v":0},{"$f":"IF(D55=0,C55+J55,D55+J55)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4700"]
["Surplus/(Deficit) before taxation",null,{"$f":"SUM(C53:C55)","v":14188536},0,0,0,0,0,-1451747,-1451747,12736789,16197642,17852429]
["Income Tax",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E57:I57)","v":0},{"$f":"IF(D57=0,C57+J57,D57+J57)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4900"]
["Surplus/(Deficit) after taxation",null,{"$f":"C56-C57","v":14188536},0,0,0,0,0,-1451747,-1451747,12736789,16197642,17852429]
["Share of Surplus/Deficit attributable to Joint Venture",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5100"]
["Share of Surplus/Deficit attributable to Minorities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E60:I60)","v":0},{"$f":"IF(D60=0,C60+J60,D60+J60)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5200"]
["Surplus/(Deficit) attributable to municipality",null,{"$f":"SUM(C58:C60)","v":14188536},0,0,0,0,0,-1451747,-1451747,12736789,16197642,17852429]
["Share of Surplus/Deficit attributable to Associate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5400"]
["Intercompany/Parent subsidiary transactions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUM(E63:I63)","v":0},{"$f":"IF(D63=0,C63+J63,D63+J63)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5500"]
["Surplus/ (Deficit) for the year",1,{"$f":"C61+C63","v":14188536},0,0,0,0,0,-1451747,-1451747,12736789,16197642,17852429]
[{"$f":"head27a","v":"References"}]
["1. Classifications are revenue sources and expenditure type"]
["2. Detail to be provided in Table SB1"]
["3. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["4. Additional cash-backed accumulated funds/unspent funds (MFMA section 18(1)(b) and section 28(2)(e)) identified after the Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably have been foreseen)"]
["5. Increases of funds approved under MFMA section 31"]
["6. Adjustments approved in accordance with MFMA section 29 "]
["7. Adjustments to transfers from National or Provincial Government"]
["8. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (section 28(2)(f))"]
["9. G = B + C + D + E + F"]
["10. Adjusted Budget H = (A or A1/2 etc) + G"]

{"sheet":"B5-Capex","index":30,"n_rows":91,"n_cols":30,"rows_kept":91,"cut":false,"hidden":false,"merged":[[88,0,88,12],[1,0,2,0],[1,1,2,1],[78,0,78,12],[1,2,1,10],[79,0,79,11],[80,0,80,11],[81,0,81,12],[82,0,82,12],[83,0,83,12],[84,0,84,12],[86,0,86,12]]}
[{"$f":"muni&\" - \"&_ADJ5&\" - \"&Date","v":"KZN226 Mkhambathini - Table B5 Adjustments Capital Expenditure Budget by vote and funding - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,5,6,7,8,9,10,11,12]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Capital expenditure - Vote"]
["Multi-year expenditure to be adjusted",2]
[{"$f":"B5B!A8","v":"Vote 1 - Finance and Administration"},null,{"$f":"B5B!C8","v":0},{"$f":"B5B!D8","v":0},{"$f":"B5B!E8","v":0},{"$f":"B5B!F8","v":0},{"$f":"B5B!G8","v":0},{"$f":"B5B!H8","v":0},{"$f":"B5B!I8","v":0},{"$f":"SUM(E8:I8)","v":0},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0},{"$f":"B5B!L8","v":0},{"$f":"B5B!M8","v":0}]
[{"$f":"B5B!A19","v":"Vote 2 - Finance and Administration2"},null,{"$f":"B5B!C19","v":0},{"$f":"B5B!D19","v":0},{"$f":"B5B!E19","v":0},{"$f":"B5B!F19","v":0},{"$f":"B5B!G19","v":0},{"$f":"B5B!H19","v":0},{"$f":"B5B!I19","v":0},{"$f":"SUM(E9:I9)","v":0},0,{"$f":"B5B!L19","v":0},{"$f":"B5B!M19","v":0}]
[{"$f":"B5B!A30","v":"Vote 3 - Executive and Council"},null,{"$f":"B5B!C30","v":0},{"$f":"B5B!D30","v":0},{"$f":"B5B!E30","v":0},{"$f":"B5B!F30","v":0},{"$f":"B5B!G30","v":0},{"$f":"B5B!H30","v":0},{"$f":"B5B!I30","v":0},0,0,{"$f":"B5B!L30","v":0},{"$f":"B5B!M30","v":0}]
[{"$f":"B5B!A41","v":"Vote 4 - Community and Social Services"},null,{"$f":"B5B!C41","v":0},{"$f":"B5B!D41","v":0},{"$f":"B5B!E41","v":0},{"$f":"B5B!F41","v":0},{"$f":"B5B!G41","v":0},{"$f":"B5B!H41","v":0},{"$f":"B5B!I41","v":0},0,0,{"$f":"B5B!L41","v":0},{"$f":"B5B!M41","v":0}]
[{"$f":"B5B!A52","v":"Vote 5 - Community and Social Services2"},null,{"$f":"B5B!C52","v":0},{"$f":"B5B!D52","v":0},{"$f":"B5B!E52","v":0},{"$f":"B5B!F52","v":0},{"$f":"B5B!G52","v":0},{"$f":"B5B!H52","v":0},{"$f":"B5B!I52","v":0},0,0,{"$f":"B5B!L52","v":0},{"$f":"B5B!M52","v":0}]
[{"$f":"B5B!A63","v":"Vote 6 - Energy Sources"},null,{"$f":"B5B!C63","v":0},{"$f":"B5B!D63","v":0},{"$f":"B5B!E63","v":0},{"$f":"B5B!F63","v":0},{"$f":"B5B!G63","v":0},{"$f":"B5B!H63","v":0},{"$f":"B5B!I63","v":0},0,0,{"$f":"B5B!L63","v":0},{"$f":"B5B!M63","v":0}]
[{"$f":"B5B!A74","v":"Vote 7 - Road Transport"},null,{"$f":"B5B!C74","v":0},{"$f":"B5B!D74","v":0},{"$f":"B5B!E74","v":0},{"$f":"B5B!F74","v":0},{"$f":"B5B!G74","v":0},{"$f":"B5B!H74","v":0},{"$f":"B5B!I74","v":0},0,0,{"$f":"B5B!L74","v":0},{"$f":"B5B!M74","v":0}]
[{"$f":"B5B!A85","v":"Vote 8 - Planning and Development"},null,{"$f":"B5B!C85","v":0},{"$f":"B5B!D85","v":0},{"$f":"B5B!E85","v":0},{"$f":"B5B!F85","v":0},{"$f":"B5B!G85","v":0},{"$f":"B5B!H85","v":0},{"$f":"B5B!I85","v":0},0,0,{"$f":"B5B!L85","v":0},{"$f":"B5B!M85","v":0}]
[{"$f":"B5B!A96","v":"Vote 9 - Sport and Recreation"},null,{"$f":"B5B!C96","v":0},{"$f":"B5B!D96","v":0},{"$f":"B5B!E96","v":0},{"$f":"B5B!F96","v":0},{"$f":"B5B!G96","v":0},{"$f":"B5B!H96","v":0},{"$f":"B5B!I96","v":0},0,0,{"$f":"B5B!L96","v":0},{"$f":"B5B!M96","v":0}]
[{"$f":"B5B!A107","v":"Vote 10 - Public Safety"},null,{"$f":"B5B!C107","v":0},{"$f":"B5B!D107","v":0},{"$f":"B5B!E107","v":0},{"$f":"B5B!F107","v":0},{"$f":"B5B!G107","v":0},{"$f":"B5B!H107","v":0},{"$f":"B5B!I107","v":0},0,0,{"$f":"B5B!L107","v":0},{"$f":"B5B!M107","v":0}]
[{"$f":"B5B!A118","v":"Vote 11 - Other"},null,{"$f":"B5B!C118","v":0},{"$f":"B5B!D118","v":0},{"$f":"B5B!E118","v":0},{"$f":"B5B!F118","v":0},{"$f":"B5B!G118","v":0},{"$f":"B5B!H118","v":0},{"$f":"B5B!I118","v":0},0,0,{"$f":"B5B!L118","v":0},{"$f":"B5B!M118","v":0}]
[{"$f":"B5B!A129","v":"Vote 12 - Waste Management"},null,{"$f":"B5B!C129","v":0},{"$f":"B5B!D129","v":0},{"$f":"B5B!E129","v":0},{"$f":"B5B!F129","v":0},{"$f":"B5B!G129","v":0},{"$f":"B5B!H129","v":0},{"$f":"B5B!I129","v":0},0,0,{"$f":"B5B!L129","v":0},{"$f":"B5B!M129","v":0}]
[{"$f":"B5B!A140","v":"Vote 13 - Housing"},null,{"$f":"B5B!C140","v":0},{"$f":"B5B!D140","v":0},{"$f":"B5B!E140","v":0},{"$f":"B5B!F140","v":0},{"$f":"B5B!G140","v":0},{"$f":"B5B!H140","v":0},{"$f":"B5B!I140","v":0},0,0,{"$f":"B5B!L140","v":0},{"$f":"B5B!M140","v":0}]
[{"$f":"B5B!A151","v":"Vote 14 - Waste Water Management"},null,{"$f":"B5B!C151","v":0},{"$f":"B5B!D151","v":0},{"$f":"B5B!E151","v":0},{"$f":"B5B!F151","v":0},{"$f":"B5B!G151","v":0},{"$f":"B5B!H151","v":0},{"$f":"B5B!I151","v":0},0,0,{"$f":"B5B!L151","v":0},{"$f":"B5B!M151","v":0}]
[{"$f":"B5B!A162","v":"Vote 15 - Health"},null,{"$f":"B5B!C162","v":0},{"$f":"B5B!D162","v":0},{"$f":"B5B!E162","v":0},{"$f":"B5B!F162","v":0},{"$f":"B5B!G162","v":0},{"$f":"B5B!H162","v":0},{"$f":"B5B!I162","v":0},0,0,{"$f":"B5B!L162","v":0},{"$f":"B5B!M162","v":0}]
["Capital multi-year expenditure sub-total",3,{"$f":"SUM(C8:C22)","v":0},{"$f":"SUM(D8:D22)","v":0},0,0,0,0,0,{"$f":"SUM(J8:J22)","v":0},{"$f":"SUM(K8:K22)","v":0},{"$f":"SUM(L8:L22)","v":0},{"$f":"SUM(M8:M22)","v":0}]
[]
["Single-year expenditure to be adjusted",2]
[{"$f":"B5B!A177","v":"Vote 1 - Finance and Administration"},null,{"$f":"B5B!C177","v":2100000},{"$f":"B5B!D177","v":0},{"$f":"B5B!E177","v":0},{"$f":"B5B!F177","v":0},{"$f":"B5B!G177","v":0},{"$f":"B5B!H177","v":0},{"$f":"B5B!I177","v":-750000},{"$f":"SUM(E26:I26)","v":-750000},{"$f":"IF(D26=0,C26+J26,D26+J26)","v":1350000},{"$f":"B5B!L177","v":1000000},{"$f":"B5B!M177","v":1000000}]
[{"$f":"B5B!A188","v":"Vote 2 - Finance and Administration2"},null,{"$f":"B5B!C188","v":0},{"$f":"B5B!D188","v":0},{"$f":"B5B!E188","v":0},{"$f":"B5B!F188","v":0},{"$f":"B5B!G188","v":0},{"$f":"B5B!H188","v":0},{"$f":"B5B!I188","v":0},0,0,{"$f":"B5B!L188","v":0},{"$f":"B5B!M188","v":0}]
[{"$f":"B5B!A199","v":"Vote 3 - Executive and Council"},null,{"$f":"B5B!C199","v":0},{"$f":"B5B!D199","v":0},{"$f":"B5B!E199","v":0},{"$f":"B5B!F199","v":0},{"$f":"B5B!G199","v":0},{"$f":"B5B!H199","v":0},{"$f":"B5B!I199","v":0},0,0,{"$f":"B5B!L199","v":0},{"$f":"B5B!M199","v":0}]
[{"$f":"B5B!A210","v":"Vote 4 - Community and Social Services"},null,{"$f":"B5B!C210","v":5899950},{"$f":"B5B!D210","v":0},{"$f":"B5B!E210","v":0},{"$f":"B5B!F210","v":0},{"$f":"B5B!G210","v":0},{"$f":"B5B!H210","v":0},{"$f":"B5B!I210","v":-5899950},-5899950,0,{"$f":"B5B!L210","v":0},{"$f":"B5B!M210","v":0}]
[{"$f":"B5B!A221","v":"Vote 5 - Community and Social Services2"},null,{"$f":"B5B!C221","v":3956859},{"$f":"B5B!D221","v":0},{"$f":"B5B!E221","v":0},{"$f":"B5B!F221","v":0},{"$f":"B5B!G221","v":0},{"$f":"B5B!H221","v":0},{"$f":"B5B!I221","v":-3956859},-3956859,0,{"$f":"B5B!L221","v":0},{"$f":"B5B!M221","v":0}]
[{"$f":"B5B!A232","v":"Vote 6 - Energy Sources"},null,{"$f":"B5B!C232","v":0},{"$f":"B5B!D232","v":0},{"$f":"B5B!E232","v":0},{"$f":"B5B!F232","v":0},{"$f":"B5B!G232","v":0},{"$f":"B5B!H232","v":0},{"$f":"B5B!I232","v":0},0,0,{"$f":"B5B!L232","v":0},{"$f":"B5B!M232","v":0}]
[{"$f":"B5B!A243","v":"Vote 7 - Road Transport"},null,{"$f":"B5B!C243","v":8575063},{"$f":"B5B!D243","v":0},{"$f":"B5B!E243","v":0},{"$f":"B5B!F243","v":0},{"$f":"B5B!G243","v":0},{"$f":"B5B!H243","v":0},{"$f":"B5B!I243","v":-7169230},-7169230,1405833,{"$f":"B5B!L243","v":0},{"$f":"B5B!M243","v":0}]
[{"$f":"B5B!A254","v":"Vote 8 - Planning and Development"},null,{"$f":"B5B!C254","v":828200},{"$f":"B5B!D254","v":0},{"$f":"B5B!E254","v":0},{"$f":"B5B!F254","v":0},{"$f":"B5B!G254","v":0},{"$f":"B5B!H254","v":0},{"$f":"B5B!I254","v":-828200},-828200,0,{"$f":"B5B!L254","v":0},{"$f":"B5B!M254","v":0}]
[{"$f":"B5B!A265","v":"Vote 9 - Sport and Recreation"},null,{"$f":"B5B!C265","v":2673928},{"$f":"B5B!D265","v":0},{"$f":"B5B!E265","v":0},{"$f":"B5B!F265","v":0},{"$f":"B5B!G265","v":0},{"$f":"B5B!H265","v":0},{"$f":"B5B!I265","v":-2673928},-2673928,0,{"$f":"B5B!L265","v":0},{"$f":"B5B!M265","v":0}]
[{"$f":"B5B!A276","v":"Vote 10 - Public Safety"},null,{"$f":"B5B!C276","v":0},{"$f":"B5B!D276","v":0},{"$f":"B5B!E276","v":0},{"$f":"B5B!F276","v":0},{"$f":"B5B!G276","v":0},{"$f":"B5B!H276","v":0},{"$f":"B5B!I276","v":0},0,0,{"$f":"B5B!L276","v":0},{"$f":"B5B!M276","v":0}]
[{"$f":"B5B!A287","v":"Vote 11 - Other"},null,{"$f":"B5B!C287","v":0},{"$f":"B5B!D287","v":0},{"$f":"B5B!E287","v":0},{"$f":"B5B!F287","v":0},{"$f":"B5B!G287","v":0},{"$f":"B5B!H287","v":0},{"$f":"B5B!I287","v":0},0,0,{"$f":"B5B!L287","v":0},{"$f":"B5B!M287","v":0}]
[{"$f":"B5B!A298","v":"Vote 12 - Waste Management"},null,{"$f":"B5B!C298","v":0},{"$f":"B5B!D298","v":0},{"$f":"B5B!E298","v":0},{"$f":"B5B!F298","v":0},{"$f":"B5B!G298","v":0},{"$f":"B5B!H298","v":0},{"$f":"B5B!I298","v":0},0,{"$f":"IF(D37=0,C37+J37,D37+J37)","v":0},{"$f":"B5B!L298","v":0},{"$f":"B5B!M298","v":0}]
[{"$f":"B5B!A309","v":"Vote 13 - Housing"},null,{"$f":"B5B!C309","v":0},{"$f":"B5B!D309","v":0},{"$f":"B5B!E309","v":0},{"$f":"B5B!F309","v":0},{"$f":"B5B!G309","v":0},{"$f":"B5B!H309","v":0},{"$f":"B5B!I309","v":0},0,0,{"$f":"B5B!L309","v":0},{"$f":"B5B!M309","v":0}]
[{"$f":"B5B!A320","v":"Vote 14 - Waste Water Management"},null,{"$f":"B5B!C320","v":0},{"$f":"B5B!D320","v":0},{"$f":"B5B!E320","v":0},{"$f":"B5B!F320","v":0},{"$f":"B5B!G320","v":0},{"$f":"B5B!H320","v":0},{"$f":"B5B!I320","v":0},0,0,{"$f":"B5B!L320","v":0},{"$f":"B5B!M320","v":0}]
[{"$f":"B5B!A331","v":"Vote 15 - Health"},null,{"$f":"B5B!C331","v":0},{"$f":"B5B!D331","v":0},{"$f":"B5B!E331","v":0},{"$f":"B5B!F331","v":0},{"$f":"B5B!G331","v":0},{"$f":"B5B!H331","v":0},{"$f":"B5B!I331","v":0},0,0,{"$f":"B5B!L331","v":0},{"$f":"B5B!M331","v":0}]
["Capital single-year expenditure sub-total",null,{"$f":"SUM(C26:C40)","v":24034000},{"$f":"SUM(D26:D40)","v":0},0,0,0,0,-21278167,{"$f":"SUM(J26:J40)","v":-21278167},{"$f":"SUM(K26:K40)","v":2755833},{"$f":"SUM(L26:L40)","v":1000000},{"$f":"SUM(M26:M40)","v":1000000}]
["Total Capital Expenditure - Vote",null,{"$f":"C41+C23","v":24034000},{"$f":"D41+D23","v":0},0,0,0,0,-21278167,{"$f":"J23+J41","v":-21278167},{"$f":"K23+K41","v":2755833},{"$f":"L41+L23","v":1000000},{"$f":"M41+M23","v":1000000}]
[]
["Capital Expenditure - Functional"]
["Governance and administration",null,{"$f":"SUM(C46:C48)","v":2100000},0,0,0,0,0,-750000,{"$f":"SUM(J46:J48)","v":-750000},1350000,1000000,1000000]
["Executive and council",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E46:I46)","v":0},{"$f":"IF(D46=0,C46+J46,D46+J46)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1100","CE"]
["Finance and administration",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2100000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-750000},{"$f":"SUM(E47:I47)","v":-750000},{"$f":"IF(D47=0,C47+J47,D47+J47)","v":1350000},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","CE"]
["Internal audit",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E48:I48)","v":0},{"$f":"IF(D48=0,C48+J48,D48+J48)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1300","CE"]
["Community and public safety",null,{"$f":"SUM(C50:C54)","v":12530737},0,0,0,0,0,-12530737,{"$f":"SUM(J50:J54)","v":-12530737},0,0,0]
["Community and social services",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":9856809},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-9856809},{"$f":"SUM(E50:I50)","v":-9856809},{"$f":"IF(D50=0,C50+J50,D50+J50)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2100","CE"]
["Sport and recreation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2673928},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-2673928},{"$f":"SUM(E51:I51)","v":-2673928},{"$f":"IF(D51=0,C51+J51,D51+J51)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2200","CE"]
["Public safety",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E52:I52)","v":0},{"$f":"IF(D52=0,C52+J52,D52+J52)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2300","CE"]
["Housing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E53:I53)","v":0},{"$f":"IF(D53=0,C53+J53,D53+J53)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2400","CE"]
["Health",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E54:I54)","v":0},{"$f":"IF(D54=0,C54+J54,D54+J54)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2500","CE"]
["Economic and environmental services",null,{"$f":"SUM(C56:C58)","v":9403263},0,0,0,0,0,-7997430,-7997430,1405833,0,0]
["Planning and development",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":828200},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-828200},{"$f":"SUM(E56:I56)","v":-828200},{"$f":"IF(D56=0,C56+J56,D56+J56)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3100","CE"]
["Road transport",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":8575063},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-7169230},{"$f":"SUM(E57:I57)","v":-7169230},{"$f":"IF(D57=0,C57+J57,D57+J57)","v":1405833},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"3200","CE"]
["Environmental protection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E58:I58)","v":0},{"$f":"IF(D58=0,C58+J58,D58+J58)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3300","CE"]
["Trading services",null,{"$f":"SUM(C60:C63)","v":0},{"$f":"SUM(D60:D63)","v":0},0,0,0,0,{"$f":"SUM(I60:I63)","v":0},{"$f":"SUM(J60:J63)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Energy sources",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E60:I60)","v":0},{"$f":"IF(D60=0,C60+J60,D60+J60)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4100","CE"]
["Water management",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E61:I61)","v":0},{"$f":"IF(D61=0,C61+J61,D61+J61)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4200","CE"]
["Waste water management",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E62:I62)","v":0},{"$f":"IF(D62=0,C62+J62,D62+J62)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"4300","CE"]
["Waste management",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E63:I63)","v":0},{"$f":"IF(D63=0,C63+J63,D63+J63)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4400","CE"]
["Other",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E64:I64)","v":0},{"$f":"IF(D64=0,C64+J64,D64+J64)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"5000","CE"]
["Total Capital Expenditure - Functional",3,{"$f":"C45+C49+C55+C59+C64","v":24034000},{"$f":"D45+D49+D55+D59+D64","v":0},0,0,0,0,{"$f":"I45+I49+I55+I59+I64","v":-21278167},-21278167,2755833,1000000,1000000]
[]
["Funded by:"]
["National Government",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":18934000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-18934000},{"$f":"SUM(E68:I68)","v":-18934000},{"$f":"IF(D68=0,C68+J68,D68+J68)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2010","CE"]
["Provincial Government",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E69:I69)","v":0},{"$f":"IF(D69=0,C69+J69,D69+J69)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020","CE"]
["District Municipality",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E70:I70)","v":0},{"$f":"IF(D70=0,C70+J70,D70+J70)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"2030","CE"]
["Transfers and subsidies - capital (in-kind)",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E71:I71)","v":0},{"$f":"IF(D71=0,C71+J71,D71+J71)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040","CE"]
["Transfers recognised - capital",4,{"$f":"SUM(C68:C71)","v":18934000},0,0,0,0,0,-18934000,-18934000,0,0,0]
[]
["Borrowing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E74:I74)","v":0},{"$f":"IF(D74=0,C74+J74,D74+J74)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2070","CE"]
["Internally generated funds",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":5100000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-2344167},{"$f":"SUM(E75:I75)","v":-2344167},{"$f":"IF(D75=0,C75+J75,D75+J75)","v":2755833},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2080","CE"]
["Total Capital Funding",null,{"$f":"+C72+C74+C75","v":24034000},{"$f":"+D72+D74+D75","v":0},0,0,0,0,-21278167,-21278167,2755833,1000000,1000000]
[{"$f":"head27a","v":"References"}]
["1. Municipalities may choose to appropriate for capital expenditure for three years or for one year (if one year appropriation projected expenditure required for yr2 and yr3)."]
["2. Include capital component of PPP unitary payment. Note that capital transfers are only appropriated to municipalities for the budget year"]
["3. Capital expenditure by standard classification must reconcile to the appropriations by vote"]
["4. Must reconcile to supporting table SB7 and to Adjustments Budget Financial Performance (revenue and expenditure)"]
["5. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["6. Additional cash-backed accumulated funds/unspent funds (MFMA section 18(1)(b) and section 28(2)(e)) identified after the Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably have been foreseen)"]
["7. Increases of funds approved under MFMA section 31"]
["8. Adjustments approved in accordance with MFMA section 29 "]
["9. Adjustments to transfers from National or Provincial Government"]
["10. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (section 28(2)(f))"]
["11. G = B + C + D + E + F"]
["12. Adjusted Budget H = (A or A1/2 etc) + G"]
[]
["check balance",null,{"$f":"C65-C76","v":0},{"$f":"D65-D76","v":0},{"$f":"E65-E76","v":0},null,null,{"$f":"H65-H76","v":0},0,0,0,0,0]

{"sheet":"B5B","index":31,"n_rows":349,"n_cols":30,"rows_kept":349,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,4,1],[1,2,1,10]]}
[{"$f":"muni&\" - \"&_ADJ5&\" - B\"&\" - \"&Date","v":"KZN226 Mkhambathini - Table B5 Adjustments Capital Expenditure Budget by vote and funding - B - "}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
["[Insert departmental structure etc]",null,null,3,4,5,6,7,8,9,10]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Capital expenditure - Municipal Vote"]
["Multi-year expenditure appropriation",2]
[{"$f":"'Org structure'!A2","v":"Vote 1 - Finance and Administration"},null,{"$f":"SUM(C9:C18)","v":0},{"$f":"SUM(D9:D18)","v":0},0,0,0,0,0,{"$f":"SUM(E8:I8)","v":0},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0},{"$f":"SUM(L9:L18)","v":0},{"$f":"SUM(M9:M18)","v":0}]
[{"$f":"'Org structure'!D3","v":"1.1 - Finance"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D4","v":"1.2 - Fleet Management"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D5","v":"1.3 - Asset Management"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D6","v":"1.4 - Administrative and Corporate Support"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D7","v":"1.5 - Human Resources"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D8","v":"1.6 - Property Services"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D9","v":"1.7 - Legal Services"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D10","v":"1.8 - Information Technology"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D11","v":"1.9 - Marketing, Customer Relations, Publicity and Media Co-ordination"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D12","v":"1.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A3","v":"Vote 2 - Finance and Administration2"},null,{"$f":"SUM(C20:C29)","v":0},{"$f":"SUM(D20:D29)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L20:L29)","v":0},{"$f":"SUM(M20:M29)","v":0}]
[{"$f":"'Org structure'!D14","v":"2.1 - Supply Chain Management"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D15","v":"2.2 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D16","v":"2.3 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D17","v":"2.4 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D18","v":"2.5 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D19","v":"2.6 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D20","v":"2.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D21","v":"2.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D22","v":"2.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D23","v":"2.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A4","v":"Vote 3 - Executive and Council"},null,{"$f":"SUM(C31:C40)","v":0},{"$f":"SUM(D31:D40)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L31:L40)","v":0},{"$f":"SUM(M31:M40)","v":0}]
[{"$f":"'Org structure'!D25","v":"3.1 - Municipal Manager, Town Secretary and Chief Executive"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D26","v":"3.2 - Mayor and Council"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D27","v":"3.3 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D28","v":"3.4 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D29","v":"3.5 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D30","v":"3.6 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D31","v":"3.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D32","v":"3.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D33","v":"3.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D34","v":"3.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A5","v":"Vote 4 - Community and Social Services"},null,{"$f":"SUM(C42:C51)","v":0},{"$f":"SUM(D42:D51)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L42:L51)","v":0},{"$f":"SUM(M42:M51)","v":0}]
[{"$f":"'Org structure'!D36","v":"4.1 - Disaster Management"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D37","v":"4.2 - Libraries and Archives"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D38","v":"4.3 - Population Development"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D39","v":"4.4 - Cultural Matters"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D40","v":"4.5 - Indigenous and Customary Law"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D41","v":"4.6 - Industrial Promotion"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D42","v":"4.7 - Agricultural"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D43","v":"4.8 - Aged Care"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D44","v":"4.9 - Child Care Facilities"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D45","v":"4.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A6","v":"Vote 5 - Community and Social Services2"},null,{"$f":"SUM(C53:C62)","v":0},{"$f":"SUM(D53:D62)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L53:L62)","v":0},{"$f":"SUM(M53:M62)","v":0}]
[{"$f":"'Org structure'!D47","v":"5.1 - Literacy Programmes"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D48","v":"5.2 - Education"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D49","v":"5.3 - Community Halls and Facilities"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D50","v":"5.4 - Tourism"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D51","v":"5.5 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D52","v":"5.6 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D53","v":"5.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D54","v":"5.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D55","v":"5.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D56","v":"5.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A7","v":"Vote 6 - Energy Sources"},null,{"$f":"SUM(C64:C73)","v":0},{"$f":"SUM(D64:D73)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L64:L73)","v":0},{"$f":"SUM(M64:M73)","v":0}]
[{"$f":"'Org structure'!D58","v":"6.1 - Electricity"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D59","v":"6.2 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D60","v":"6.3 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D61","v":"6.4 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D62","v":"6.5 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D63","v":"6.6 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D64","v":"6.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D65","v":"6.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D66","v":"6.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,{"$f":"SUM(E72:I72)","v":0},{"$f":"IF(D72=0,C72+J72,D72+J72)","v":0}]
[{"$f":"'Org structure'!D67","v":"6.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A8","v":"Vote 7 - Road Transport"},null,{"$f":"SUM(C75:C84)","v":0},{"$f":"SUM(D75:D84)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L75:L84)","v":0},{"$f":"SUM(M75:M84)","v":0}]
[{"$f":"'Org structure'!D69","v":"7.1 - Roads"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D70","v":"7.2 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D71","v":"7.3 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D72","v":"7.4 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D73","v":"7.5 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D74","v":"7.6 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D75","v":"7.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D76","v":"7.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D77","v":"7.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D78","v":"7.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A9","v":"Vote 8 - Planning and Development"},null,{"$f":"SUM(C86:C95)","v":0},{"$f":"SUM(D86:D95)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L86:L95)","v":0},{"$f":"SUM(M86:M95)","v":0}]
[{"$f":"'Org structure'!D80","v":"8.1 - Town Planning, Building Regulations and Enforcement, and City Engineer"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D81","v":"8.2 - Development Facilitation"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D82","v":"8.3 - Economic Development/Planning"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D83","v":"8.4 - Regional Planning and Development"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D84","v":"8.5 - Corporate Wide Strategic Planning (IDPs, LEDs)"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D85","v":"8.6 - Project Management Unit"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D86","v":"8.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D87","v":"8.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D88","v":"8.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D89","v":"8.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A10","v":"Vote 9 - Sport and Recreation"},null,{"$f":"SUM(C97:C106)","v":0},{"$f":"SUM(D97:D106)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L97:L106)","v":0},{"$f":"SUM(M97:M106)","v":0}]
[{"$f":"'Org structure'!D91","v":"9.1 - Sports Grounds and Stadiums"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D92","v":"9.2 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D93","v":"9.3 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D94","v":"9.4 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D95","v":"9.5 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D96","v":"9.6 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D97","v":"9.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D98","v":"9.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D99","v":"9.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D100","v":"9.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A11","v":"Vote 10 - Public Safety"},null,{"$f":"SUM(C108:C117)","v":0},{"$f":"SUM(D108:D117)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L108:L117)","v":0},{"$f":"SUM(M108:M117)","v":0}]
[{"$f":"'Org structure'!D102","v":"10.1 - Fire Fighting and Protection"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D103","v":"10.2 - Fencing and Fences"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D104","v":"10.3 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D105","v":"10.4 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D106","v":"10.5 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D107","v":"10.6 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D108","v":"10.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D109","v":"10.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D110","v":"10.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D111","v":"10.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A12","v":"Vote 11 - Other"},null,{"$f":"SUM(C119:C128)","v":0},{"$f":"SUM(D119:D128)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L119:L128)","v":0},{"$f":"SUM(M119:M128)","v":0}]
[{"$f":"'Org structure'!D113","v":"11.1 - Licensing and Regulation"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D114","v":"11.2 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D115","v":"11.3 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D116","v":"11.4 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D117","v":"11.5 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D118","v":"11.6 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D119","v":"11.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D120","v":"11.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D121","v":"11.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D122","v":"11.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A13","v":"Vote 12 - Waste Management"},null,{"$f":"SUM(C130:C139)","v":0},{"$f":"SUM(D130:D139)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L130:L139)","v":0},{"$f":"SUM(M130:M139)","v":0}]
[{"$f":"'Org structure'!D124","v":"12.1 - Solid Waste Removal"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D125","v":"12.2 - Street Cleaning"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D126","v":"12.3 - Solid Waste Disposal (Landfill Sites)"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D127","v":"12.4 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D128","v":"12.5 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D129","v":"12.6 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D130","v":"12.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,{"$f":"SUM(E136:I136)","v":0},{"$f":"IF(D136=0,C136+J136,D136+J136)","v":0}]
[{"$f":"'Org structure'!D131","v":"12.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D132","v":"12.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D133","v":"12.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A14","v":"Vote 13 - Housing"},null,{"$f":"SUM(C141:C150)","v":0},{"$f":"SUM(D141:D150)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L141:L150)","v":0},{"$f":"SUM(M141:M150)","v":0}]
[{"$f":"'Org structure'!D135","v":"13.1 - Housing"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D136","v":"13.2 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D137","v":"13.3 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D138","v":"13.4 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D139","v":"13.5 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D140","v":"13.6 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D141","v":"13.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D142","v":"13.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D143","v":"13.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D144","v":"13.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A15","v":"Vote 14 - Waste Water Management"},null,{"$f":"SUM(C152:C161)","v":0},{"$f":"SUM(D152:D161)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L152:L161)","v":0},{"$f":"SUM(M152:M161)","v":0}]
[{"$f":"'Org structure'!D146","v":"14.1 - Storm Water Management"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D147","v":"14.2 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D148","v":"14.3 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D149","v":"14.4 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D150","v":"14.5 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D151","v":"14.6 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D152","v":"14.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D153","v":"14.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D154","v":"14.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D155","v":"14.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!A16","v":"Vote 15 - Health"},null,{"$f":"SUM(C163:C172)","v":0},{"$f":"SUM(D163:D172)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L163:L172)","v":0},{"$f":"SUM(M163:M172)","v":0}]
[{"$f":"'Org structure'!D157","v":"15.1 - Health Services"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D158","v":"15.2 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D159","v":"15.3 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D160","v":"15.4 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D161","v":"15.5 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D162","v":"15.6 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D163","v":"15.7 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D164","v":"15.8 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D165","v":"15.9 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Org structure'!D166","v":"15.10 - [Name of sub-vote]"},null,null,null,null,null,null,null,null,0,0]
["Capital multi-year expenditure sub-total",null,{"$f":"C8+C19+C30+C41+C52+C63+C74+C85+C96+C107+C118+C129+C140+C151+C162","v":0},{"$f":"D8+D19+D30+D41+D52+D63+D74+D85+D96+D107+D118+D129+D140+D151+D162","v":0},0,0,0,0,0,0,0,{"$f":"L8+L19+L30+L41+L52+L63+L74+L85+L96+L107+L118+L129+L140+L151+L162","v":0},{"$f":"M8+M19+M30+M41+M52+M63+M74+M85+M96+M107+M118+M129+M140+M151+M162","v":0}]
[]
["Capital expenditure - Municipal Vote",2]
["Single-year expenditure appropriation"]
[{"$f":"B5B!A8","v":"Vote 1 - Finance and Administration"},null,{"$f":"SUM(C178:C187)","v":2100000},{"$f":"SUM(D178:D187)","v":0},0,0,0,0,-750000,{"$f":"SUM(E177:I177)","v":-750000},{"$f":"IF(D177=0,C177+J177,D177+J177)","v":1350000},{"$f":"SUM(L178:L187)","v":1000000},{"$f":"SUM(M178:M187)","v":1000000}]
[{"$f":"B5B!A9","v":"1.1 - Finance"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"CE"]
[{"$f":"B5B!A10","v":"1.2 - Fleet Management"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1400000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-700000},-700000,700000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":500000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":500000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"CE"]
[{"$f":"B5B!A11","v":"1.3 - Asset Management"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":400000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":50000},50000,450000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":200000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":200000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"CE"]
[{"$f":"B5B!A12","v":"1.4 - Administrative and Corporate Support"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":300000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-100000},-100000,200000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":300000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":300000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"CE"]
[{"$f":"B5B!A13","v":"1.5 - Human Resources"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"CE"]
[{"$f":"B5B!A14","v":"1.6 - Property Services"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"CE"]
[{"$f":"B5B!A15","v":"1.7 - Legal Services"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"CE"]
[{"$f":"B5B!A16","v":"1.8 - Information Technology"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"CE"]
[{"$f":"B5B!A17","v":"1.9 - Marketing, Customer Relations, Publicity and Media Co-ordination"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"CE"]
[{"$f":"B5B!A18","v":"1.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"CE"]
[{"$f":"B5B!A19","v":"Vote 2 - Finance and Administration2"},null,{"$f":"SUM(C189:C198)","v":0},{"$f":"SUM(D189:D198)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L189:L198)","v":0},{"$f":"SUM(M189:M198)","v":0}]
[{"$f":"B5B!A20","v":"2.1 - Supply Chain Management"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,21,"CE"]
[{"$f":"B5B!A21","v":"2.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,22,"CE"]
[{"$f":"B5B!A22","v":"2.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,23,"CE"]
[{"$f":"B5B!A23","v":"2.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,24,"CE"]
[{"$f":"B5B!A24","v":"2.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,25,"CE"]
[{"$f":"B5B!A25","v":"2.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,26,"CE"]
[{"$f":"B5B!A26","v":"2.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,27,"CE"]
[{"$f":"B5B!A27","v":"2.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,28,"CE"]
[{"$f":"B5B!A28","v":"2.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,29,"CE"]
[{"$f":"B5B!A29","v":"2.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,210,"CE"]
[{"$f":"B5B!A30","v":"Vote 3 - Executive and Council"},null,{"$f":"SUM(C200:C209)","v":0},{"$f":"SUM(D200:D209)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L200:L209)","v":0},{"$f":"SUM(M200:M209)","v":0}]
[{"$f":"B5B!A31","v":"3.1 - Municipal Manager, Town Secretary and Chief Executive"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"CE"]
[{"$f":"B5B!A32","v":"3.2 - Mayor and Council"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"CE"]
[{"$f":"B5B!A33","v":"3.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"CE"]
[{"$f":"B5B!A34","v":"3.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"CE"]
[{"$f":"B5B!A35","v":"3.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"CE"]
[{"$f":"B5B!A36","v":"3.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"CE"]
[{"$f":"B5B!A37","v":"3.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"CE"]
[{"$f":"B5B!A38","v":"3.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"CE"]
[{"$f":"B5B!A39","v":"3.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"CE"]
[{"$f":"B5B!A40","v":"3.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,"CE"]
[{"$f":"B5B!A41","v":"Vote 4 - Community and Social Services"},null,{"$f":"SUM(C211:C220)","v":5899950},0,0,0,0,0,-5899950,-5899950,0,{"$f":"SUM(L211:L220)","v":0},{"$f":"SUM(M211:M220)","v":0}]
[{"$f":"B5B!A42","v":"4.1 - Disaster Management"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"CE"]
[{"$f":"B5B!A43","v":"4.2 - Libraries and Archives"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"CE"]
[{"$f":"B5B!A44","v":"4.3 - Population Development"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"CE"]
[{"$f":"B5B!A45","v":"4.4 - Cultural Matters"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"CE"]
[{"$f":"B5B!A46","v":"4.5 - Indigenous and Customary Law"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"CE"]
[{"$f":"B5B!A47","v":"4.6 - Industrial Promotion"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"CE"]
[{"$f":"B5B!A48","v":"4.7 - Agricultural"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"CE"]
[{"$f":"B5B!A49","v":"4.8 - Aged Care"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"CE"]
[{"$f":"B5B!A50","v":"4.9 - Child Care Facilities"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":5899950},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-5899950},-5899950,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"CE"]
[{"$f":"B5B!A51","v":"4.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,"CE"]
[{"$f":"B5B!A52","v":"Vote 5 - Community and Social Services2"},null,{"$f":"SUM(C222:C231)","v":3956859},0,0,0,0,0,-3956859,-3956859,0,{"$f":"SUM(L222:L231)","v":0},{"$f":"SUM(M222:M231)","v":0}]
[{"$f":"B5B!A53","v":"5.1 - Literacy Programmes"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"CE"]
[{"$f":"B5B!A54","v":"5.2 - Education"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"CE"]
[{"$f":"B5B!A55","v":"5.3 - Community Halls and Facilities"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":3956859},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-3956859},-3956859,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"CE"]
[{"$f":"B5B!A56","v":"5.4 - Tourism"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"CE"]
[{"$f":"B5B!A57","v":"5.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"CE"]
[{"$f":"B5B!A58","v":"5.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"CE"]
[{"$f":"B5B!A59","v":"5.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"CE"]
[{"$f":"B5B!A60","v":"5.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"CE"]
[{"$f":"B5B!A61","v":"5.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"CE"]
[{"$f":"B5B!A62","v":"5.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,"CE"]
[{"$f":"B5B!A63","v":"Vote 6 - Energy Sources"},null,{"$f":"SUM(C233:C242)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L233:L242)","v":0},{"$f":"SUM(M233:M242)","v":0}]
[{"$f":"B5B!A64","v":"6.1 - Electricity"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"CE"]
[{"$f":"B5B!A65","v":"6.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,"CE"]
[{"$f":"B5B!A66","v":"6.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,"CE"]
[{"$f":"B5B!A67","v":"6.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,"CE"]
[{"$f":"B5B!A68","v":"6.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,"CE"]
[{"$f":"B5B!A69","v":"6.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,"CE"]
[{"$f":"B5B!A70","v":"6.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,"CE"]
[{"$f":"B5B!A71","v":"6.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,"CE"]
[{"$f":"B5B!A72","v":"6.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E241:I241)","v":0},{"$f":"IF(D241=0,C241+J241,D241+J241)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,"CE"]
[{"$f":"B5B!A73","v":"6.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,610,"CE"]
[{"$f":"B5B!A74","v":"Vote 7 - Road Transport"},null,{"$f":"SUM(C244:C253)","v":8575063},0,0,0,0,0,-7169230,-7169230,1405833,{"$f":"SUM(L244:L253)","v":0},{"$f":"SUM(M244:M253)","v":0}]
[{"$f":"B5B!A75","v":"7.1 - Roads"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":8575063},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-7169230},-7169230,1405833,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,"CE"]
[{"$f":"B5B!A76","v":"7.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,"CE"]
[{"$f":"B5B!A77","v":"7.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,"CE"]
[{"$f":"B5B!A78","v":"7.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,"CE"]
[{"$f":"B5B!A79","v":"7.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,"CE"]
[{"$f":"B5B!A80","v":"7.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,"CE"]
[{"$f":"B5B!A81","v":"7.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,"CE"]
[{"$f":"B5B!A82","v":"7.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,"CE"]
[{"$f":"B5B!A83","v":"7.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,"CE"]
[{"$f":"B5B!A84","v":"7.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710,"CE"]
[{"$f":"B5B!A85","v":"Vote 8 - Planning and Development"},null,{"$f":"SUM(C255:C264)","v":828200},0,0,0,0,0,-828200,-828200,0,{"$f":"SUM(L255:L264)","v":0},{"$f":"SUM(M255:M264)","v":0}]
[{"$f":"B5B!A86","v":"8.1 - Town Planning, Building Regulations and Enforcement, and City Engineer"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,"CE"]
[{"$f":"B5B!A87","v":"8.2 - Development Facilitation"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,"CE"]
[{"$f":"B5B!A88","v":"8.3 - Economic Development/Planning"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,"CE"]
[{"$f":"B5B!A89","v":"8.4 - Regional Planning and Development"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,"CE"]
[{"$f":"B5B!A90","v":"8.5 - Corporate Wide Strategic Planning (IDPs, LEDs)"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,"CE"]
[{"$f":"B5B!A91","v":"8.6 - Project Management Unit"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":828200},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-828200},-828200,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,"CE"]
[{"$f":"B5B!A92","v":"8.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,"CE"]
[{"$f":"B5B!A93","v":"8.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,"CE"]
[{"$f":"B5B!A94","v":"8.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,"CE"]
[{"$f":"B5B!A95","v":"8.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810,"CE"]
[{"$f":"B5B!A96","v":"Vote 9 - Sport and Recreation"},null,{"$f":"SUM(C266:C275)","v":2673928},0,0,0,0,0,-2673928,-2673928,0,{"$f":"SUM(L266:L275)","v":0},{"$f":"SUM(M266:M275)","v":0}]
[{"$f":"B5B!A97","v":"9.1 - Sports Grounds and Stadiums"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2673928},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-2673928},{"$f":"SUM(E266:I266)","v":-2673928},{"$f":"IF(D266=0,C266+J266,D266+J266)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,"CE"]
[{"$f":"B5B!A98","v":"9.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E267:I267)","v":0},{"$f":"IF(D267=0,C267+J267,D267+J267)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,"CE"]
[{"$f":"B5B!A99","v":"9.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,"CE"]
[{"$f":"B5B!A100","v":"9.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,"CE"]
[{"$f":"B5B!A101","v":"9.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,"CE"]
[{"$f":"B5B!A102","v":"9.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,"CE"]
[{"$f":"B5B!A103","v":"9.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,"CE"]
[{"$f":"B5B!A104","v":"9.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,"CE"]
[{"$f":"B5B!A105","v":"9.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,"CE"]
[{"$f":"B5B!A106","v":"9.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910,"CE"]
[{"$f":"B5B!A107","v":"Vote 10 - Public Safety"},null,{"$f":"SUM(C277:C286)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L277:L286)","v":0},{"$f":"SUM(M277:M286)","v":0}]
[{"$f":"B5B!A108","v":"10.1 - Fire Fighting and Protection"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,"CE"]
[{"$f":"B5B!A109","v":"10.2 - Fencing and Fences"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,"CE"]
[{"$f":"B5B!A110","v":"10.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,"CE"]
[{"$f":"B5B!A111","v":"10.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,"CE"]
[{"$f":"B5B!A112","v":"10.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,"CE"]
[{"$f":"B5B!A113","v":"10.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,"CE"]
[{"$f":"B5B!A114","v":"10.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,"CE"]
[{"$f":"B5B!A115","v":"10.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,"CE"]
[{"$f":"B5B!A116","v":"10.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,"CE"]
[{"$f":"B5B!A117","v":"10.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010,"CE"]
[{"$f":"B5B!A118","v":"Vote 11 - Other"},null,{"$f":"SUM(C288:C297)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L288:L297)","v":0},{"$f":"SUM(M288:M297)","v":0}]
[{"$f":"B5B!A119","v":"11.1 - Licensing and Regulation"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"CE"]
[{"$f":"B5B!A120","v":"11.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"CE"]
[{"$f":"B5B!A121","v":"11.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,"CE"]
[{"$f":"B5B!A122","v":"11.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,"CE"]
[{"$f":"B5B!A123","v":"11.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,"CE"]
[{"$f":"B5B!A124","v":"11.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,"CE"]
[{"$f":"B5B!A125","v":"11.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,"CE"]
[{"$f":"B5B!A126","v":"11.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,"CE"]
[{"$f":"B5B!A127","v":"11.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,"CE"]
[{"$f":"B5B!A128","v":"11.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1110,"CE"]
[{"$f":"B5B!A129","v":"Vote 12 - Waste Management"},null,{"$f":"SUM(C299:C308)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L299:L308)","v":0},{"$f":"SUM(M299:M308)","v":0}]
[{"$f":"B5B!A130","v":"12.1 - Solid Waste Removal"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,"CE"]
[{"$f":"B5B!A131","v":"12.2 - Street Cleaning"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"CE"]
[{"$f":"B5B!A132","v":"12.3 - Solid Waste Disposal (Landfill Sites)"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,"CE"]
[{"$f":"B5B!A133","v":"12.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,"CE"]
[{"$f":"B5B!A134","v":"12.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,"CE"]
[{"$f":"B5B!A135","v":"12.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,"CE"]
[{"$f":"B5B!A136","v":"12.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E305:I305)","v":0},{"$f":"IF(D305=0,C305+J305,D305+J305)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,"CE"]
[{"$f":"B5B!A137","v":"12.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,"CE"]
[{"$f":"B5B!A138","v":"12.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,"CE"]
[{"$f":"B5B!A139","v":"12.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1210,"CE"]
[{"$f":"B5B!A140","v":"Vote 13 - Housing"},null,{"$f":"SUM(C310:C319)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L310:L319)","v":0},{"$f":"SUM(M310:M319)","v":0}]
[{"$f":"B5B!A141","v":"13.1 - Housing"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,"CE"]
[{"$f":"B5B!A142","v":"13.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"CE"]
[{"$f":"B5B!A143","v":"13.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,"CE"]
[{"$f":"B5B!A144","v":"13.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"CE"]
[{"$f":"B5B!A145","v":"13.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"CE"]
[{"$f":"B5B!A146","v":"13.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"CE"]
[{"$f":"B5B!A147","v":"13.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"CE"]
[{"$f":"B5B!A148","v":"13.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"CE"]
[{"$f":"B5B!A149","v":"13.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,"CE"]
[{"$f":"B5B!A150","v":"13.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1310,"CE"]
[{"$f":"B5B!A151","v":"Vote 14 - Waste Water Management"},null,{"$f":"SUM(C321:C330)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L321:L330)","v":0},{"$f":"SUM(M321:M330)","v":0}]
[{"$f":"B5B!A152","v":"14.1 - Storm Water Management"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,"CE"]
[{"$f":"B5B!A153","v":"14.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"CE"]
[{"$f":"B5B!A154","v":"14.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,"CE"]
[{"$f":"B5B!A155","v":"14.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"CE"]
[{"$f":"B5B!A156","v":"14.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,"CE"]
[{"$f":"B5B!A157","v":"14.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"CE"]
[{"$f":"B5B!A158","v":"14.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,"CE"]
[{"$f":"B5B!A159","v":"14.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,"CE"]
[{"$f":"B5B!A160","v":"14.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,"CE"]
[{"$f":"B5B!A161","v":"14.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1410,"CE"]
[{"$f":"B5B!A162","v":"Vote 15 - Health"},null,{"$f":"SUM(C332:C341)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L332:L341)","v":0},{"$f":"SUM(M332:M341)","v":0}]
[{"$f":"B5B!A163","v":"15.1 - Health Services"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,"CE"]
[{"$f":"B5B!A164","v":"15.2 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,"CE"]
[{"$f":"B5B!A165","v":"15.3 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,"CE"]
[{"$f":"B5B!A166","v":"15.4 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,"CE"]
[{"$f":"B5B!A167","v":"15.5 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,"CE"]
[{"$f":"B5B!A168","v":"15.6 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,"CE"]
[{"$f":"B5B!A169","v":"15.7 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,"CE"]
[{"$f":"B5B!A170","v":"15.8 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,"CE"]
[{"$f":"B5B!A171","v":"15.9 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,"CE"]
[{"$f":"B5B!A172","v":"15.10 - [Name of sub-vote]"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1510,"CE"]
["Capital single-year expenditure sub-total",null,{"$f":"C177+C188+C199+C210+C221+C232+C243+C254+C265+C287+C298+C309+C320+C331+C276","v":24034000},{"$f":"D177+D188+D199+D210+D221+D232+D243+D254+D265+D287+D298+D309+D320+D331+D276","v":0},0,0,0,0,-21278167,-21278167,2755833,{"$f":"L177+L188+L199+L210+L221+L232+L243+L254+L265+L287+L298+L309+L320+L331+L276","v":1000000},{"$f":"M177+M188+M199+M210+M221+M232+M243+M254+M265+M287+M298+M309+M320+M331+M276","v":1000000}]
["Total Capital Expenditure",null,{"$f":"C342+C173","v":24034000},{"$f":"D342+D173","v":0},0,0,0,0,-21278167,{"$f":"SUM(E343:I343)","v":-21278167},{"$f":"IF(D343=0,C343+J343,D343+J343)","v":2755833},{"$f":"L342+L173","v":1000000},{"$f":"M342+M173","v":1000000}]
[]
[]
[{"$f":"head27a","v":"References"}]
["1. Insert 'Vote'; e.g. Department, if different to standard structure"]
["2. Must reconcile to Financial Performance ('Revenue and Expenditure by Standard Classification' and 'Revenue and Expenditure')"]
["3. Assign share in 'associate' to relevant Vote"]

{"sheet":"B6-FinPos","index":32,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":false,"merged":[[1,2,1,10],[1,0,3,0],[1,1,3,1],[66,0,66,12],[62,0,62,12],[64,0,64,12],[60,0,60,12],[61,0,61,12],[59,0,59,12]]}
[{"$f":"muni&\" - \"&_ADJ6&\" - \"&Date","v":"KZN226 Mkhambathini - Table B6 Adjustments Budget Financial Position - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,3,4,5,6,7,8,9,10]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["ASSETS"]
["Current assets"]
["Cash and cash equivalents",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":13111811},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":22243360},{"$f":"SUM(E8:I8)","v":22243360},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":35355171},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":33052996},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":35324265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0120"]
["Trade and other receivables from exchange transactions",1,{"$f":"'SB2'!C20","v":2757809},{"$f":"'SB2'!D20","v":0},{"$f":"'SB2'!E20","v":0},{"$f":"'SB2'!F20","v":0},{"$f":"'SB2'!G20","v":0},{"$f":"'SB2'!H20","v":0},{"$f":"'SB2'!I20","v":1333298},1333298,4091107,{"$f":"'SB2'!L20","v":4051405},{"$f":"'SB2'!M20","v":4051405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130"]
["Receivables from non-exchange transactions",1,{"$f":"'SB2'!C29","v":-1751385},{"$f":"'SB2'!D304","v":0},{"$f":"'SB2'!E29","v":0},{"$f":"'SB2'!F304","v":0},{"$f":"'SB2'!G29","v":0},{"$f":"'SB2'!H304","v":0},{"$f":"'SB2'!I29","v":6612231},6612231,4860846,{"$f":"'SB2'!L29","v":3246146},{"$f":"'SB2'!M29","v":3219145},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0140"]
["Current portion of non-current receivables",2,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150"]
["Inventory",null,{"$f":"'SB2'!C132","v":72740},{"$f":"'SB2'!D132","v":0},{"$f":"'SB2'!E132","v":0},{"$f":"'SB2'!F132","v":0},{"$f":"'SB2'!G132","v":0},{"$f":"'SB2'!H132","v":0},{"$f":"'SB2'!I132","v":-24023},-24023,48717,{"$f":"'SB2'!L132","v":103217},{"$f":"'SB2'!M132","v":160328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0160"]
["VAT",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":19679899},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":-9054922},-9054922,10624977,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":10438551},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":10084755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170"]
["Other current assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0180"]
["Total current assets",null,{"$f":"SUM(C8:C14)","v":33870874},0,0,0,0,0,21109944,21109944,54980818,50892315,52839898]
["Non current assets"]
["Investments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUM(E17:I17)","v":0},{"$f":"IF(D17=0,C17+J17,D17+J17)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210"]
["Investment property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":14765000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":-849000},{"$f":"SUM(E18:I18)","v":-849000},{"$f":"IF(D18=0,C18+J18,D18+J18)","v":13916000},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":13916000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":13916000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0220"]
["Property, plant and equipment",3,{"$f":"+'SB2'!C138","v":262008093},{"$f":"+'SB2'!D138","v":0},{"$f":"+'SB2'!E138","v":0},{"$f":"+'SB2'!F138","v":0},{"$f":"+'SB2'!G138","v":0},{"$f":"+'SB2'!H138","v":0},{"$f":"+'SB2'!I138","v":-159260},-159260,261848833,{"$f":"+'SB2'!L138","v":270804283},{"$f":"+'SB2'!M138","v":284590244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230"]
["Biological assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0240"]
["Living and non-living resources",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0}]
["Heritage assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUM(E22:I22)","v":0},{"$f":"IF(D22=0,C22+J22,D22+J22)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0260"]
["Intangible assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":18038},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":17429},{"$f":"SUM(E23:I23)","v":17429},{"$f":"IF(D23=0,C23+J23,D23+J23)","v":35467},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":-2077},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":-3459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0270"]
["Trade and other receivables from exchange transactions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0280"]
["Non-current receivables from non-exchange transactions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0290"]
["Other non-current assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0300"]
["Total non current assets",null,{"$f":"SUM(C17:C26)","v":276791131},{"$f":"SUM(D17:D26)","v":0},0,0,0,0,-990831,{"$f":"SUM(J17:J26)","v":-990831},275800300,284718206,298502785]
["TOTAL ASSETS",null,{"$f":"C15+C27","v":310662005},0,0,0,0,0,20119113,20119113,330781118,335610521,351342683]
[]
["LIABILITIES"]
["Current liabilities"]
["Bank overdraft",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUM(E32:I32)","v":0},{"$f":"IF(D32=0,C32+J32,D32+J32)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350"]
["Financial liabilities",null,{"$f":"'SB2'!C144","v":0},{"$f":"'SB2'!D144","v":0},{"$f":"'SB2'!E144","v":0},{"$f":"'SB2'!F144","v":0},{"$f":"'SB2'!G144","v":0},{"$f":"'SB2'!H144","v":0},{"$f":"'SB2'!I144","v":0},{"$f":"SUM(E33:I33)","v":0},{"$f":"IF(D33=0,C33+J33,D33+J33)","v":0},{"$f":"'SB2'!L144","v":0},{"$f":"'SB2'!M144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0360"]
["Consumer deposits",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUM(E34:I34)","v":0},{"$f":"IF(D34=0,C34+J34,D34+J34)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0370"]
["Trade and other payables from exchange transactions",null,{"$f":"+'SB2'!C147+'SB2'!C148","v":-5789682},{"$f":"+'SB2'!D147+'SB2'!D148","v":0},{"$f":"+'SB2'!E147+'SB2'!E148","v":0},{"$f":"+'SB2'!F147+'SB2'!F148","v":0},{"$f":"+'SB2'!G147+'SB2'!G148","v":0},{"$f":"+'SB2'!H147+'SB2'!H148","v":0},{"$f":"+'SB2'!I147+'SB2'!I148","v":9950295},{"$f":"SUM(E35:I35)","v":9950295},{"$f":"IF(D35=0,C35+J35,D35+J35)","v":4160613},{"$f":"+'SB2'!L147+'SB2'!L148","v":1513998},{"$f":"+'SB2'!M147+'SB2'!M148","v":1570050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0380"]
["Trade and other payables from non-exchange transactions",null,{"$f":"+'SB2'!C149+'SB2'!C150","v":-2548830},{"$f":"+'SB2'!D149+'SB2'!D150","v":0},{"$f":"+'SB2'!E149+'SB2'!E150","v":0},{"$f":"+'SB2'!F149+'SB2'!F150","v":0},{"$f":"+'SB2'!G149+'SB2'!G150","v":0},{"$f":"+'SB2'!H149+'SB2'!H150","v":0},{"$f":"+'SB2'!I149+'SB2'!I150","v":3114407},3114407,565577,{"$f":"+'SB2'!L149+'SB2'!L150","v":444068},{"$f":"+'SB2'!M149+'SB2'!M150","v":444068},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0390"]
["Provisions",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":-4187406},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":8957710},8957710,4770304,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":4797304},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":4825654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400"]
["VAT",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":-8078599},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":22205360},22205360,14126761,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":14134364},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":14141138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0410"]
["Other current liabilities",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0420"]
["Total current liabilities",null,{"$f":"SUM(C32:C39)","v":-20604517},{"$f":"SUM(D32:D39)","v":0},0,0,0,0,44227772,{"$f":"SUM(J32:J39)","v":44227772},{"$f":"SUM(K32:K39)","v":23623255},{"$f":"SUM(L32:L39)","v":20889734},{"$f":"SUM(M32:M39)","v":20980910}]
[]
["Non current liabilities"]
["Borrowing",1,{"$f":"'SB2'!C154","v":0},{"$f":"'SB2'!D154","v":0},{"$f":"'SB2'!E154","v":0},{"$f":"'SB2'!F154","v":0},{"$f":"'SB2'!G154","v":0},{"$f":"'SB2'!H154","v":0},{"$f":"'SB2'!I154","v":0},{"$f":"SUM(E43:I43)","v":0},{"$f":"IF(D43=0,C43+J43,D43+J43)","v":0},{"$f":"'SB2'!L154","v":0},{"$f":"'SB2'!M154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0450"]
["Provisions",1,{"$f":"'SB2'!C170+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,\"0480\")","v":0},{"$f":"'SB2'!D170+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,\"0480\")","v":0},{"$f":"'SB2'!E170","v":0},{"$f":"'SB2'!F170","v":0},{"$f":"'SB2'!G170","v":0},{"$f":"'SB2'!H170","v":0},{"$f":"'SB2'!I170+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,\"0480\")","v":0},{"$f":"SUM(E44:I44)","v":0},{"$f":"IF(D44=0,C44+J44,D44+J44)","v":0},{"$f":"'SB2'!L170+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,\"0480\")","v":0},{"$f":"'SB2'!M170+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,\"0480\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0460"]
["Long term portion of trade payables",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUM(E45:I45)","v":0},{"$f":"IF(D45=0,C45+J45,D45+J45)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0}]
["Other non-current liabilities",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":-7784000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":17250000},{"$f":"SUM(E46:I46)","v":17250000},{"$f":"IF(D46=0,C46+J46,D46+J46)","v":9466000},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":9466000},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":9466000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0480"]
["Total non current liabilities",null,{"$f":"SUM(C43:C46)","v":-7784000},{"$f":"SUM(D43:D46)","v":0},0,0,0,0,17250000,{"$f":"SUM(J43:J46)","v":17250000},{"$f":"SUM(K43:K46)","v":9466000},9466000,9466000]
["TOTAL LIABILITIES",null,{"$f":"C40+C47","v":-28388517},0,0,0,0,0,61477772,61477772,33089255,30355734,30446910]
[]
["NET ASSETS",2,{"$f":"C28-C48","v":339050522},0,0,0,0,0,-41358659,-41358659,297691863,305254787,320895773]
[]
["COMMUNITY WEALTH/EQUITY"]
["Accumulated Surplus/(Deficit)",null,{"$f":"'SB2'!C182","v":339050523},{"$f":"'SB2'!D182","v":0},{"$f":"'SB2'!E182","v":0},{"$f":"'SB2'!F182","v":0},{"$f":"'SB2'!G182","v":0},{"$f":"'SB2'!H182","v":0},{"$f":"'SB2'!I182","v":-41105456},{"$f":"SUM(E53:I53)","v":-41105456},{"$f":"IF(D53=0,C53+J53,D53+J53)","v":297945067},{"$f":"'SB2'!L182","v":316973592},{"$f":"'SB2'!M182","v":332853076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0530"]
["Funds and Reserves",null,{"$f":"'SB2'!C189","v":0},{"$f":"'SB2'!D189","v":0},{"$f":"'SB2'!E189","v":0},{"$f":"'SB2'!F189","v":0},{"$f":"'SB2'!G189","v":0},{"$f":"'SB2'!H189","v":0},{"$f":"'SB2'!I189","v":0},{"$f":"SUM(E54:I54)","v":0},{"$f":"IF(D54=0,C54+J54,D54+J54)","v":0},{"$f":"'SB2'!L189","v":0},{"$f":"'SB2'!M189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0540"]
["Other",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0550"]
["TOTAL COMMUNITY WEALTH/EQUITY",null,{"$f":"SUM(C53:C54)","v":339050523},0,0,0,0,0,-41105456,-41105456,297945067,316973592,332853076]
[{"$f":"head27a","v":"References"}]
["1. Detail to be provided in Table SA3"]
["2. Net assets must balance with Total Community Wealth/Equity"]
["3. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["4. Additional cash-backed accumulated funds/unspent funds (MFMA section 18(1)(b) and section 28(2)(e)) identified after the Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably have been foreseen)"]
["5. Increases of funds approved under MFMA section 31"]
["6. Adjustments approved in accordance with MFMA section 29 "]
["7. Adjustments to transfers from National or Provincial Government"]
["8. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (section 28(2)(f))"]
["9. G = B + C + D + E + F"]
["10. Adjusted Budget H = (A or A1/2 etc) + G"]
[]
["check balance",null,{"$f":"C50-C56","v":-1},0,0,0,0,0,-253203,-253203,-253204,-11718805,-11957303]

{"sheet":"B7-CFlow","index":33,"n_rows":52,"n_cols":29,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,0,51,12],[45,0,45,12],[49,0,49,12],[1,0,3,0],[1,1,3,1],[1,2,1,10],[44,0,44,12],[46,0,46,12],[47,0,47,12]]}
[{"$f":"muni&\" - \"&_ADJ7&\" - \"&Date","v":"KZN226 Mkhambathini - Table B7 Adjustments Budget Cash Flows - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,3,4,5,6,7,8,9,10]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["CASH FLOW FROM OPERATING ACTIVITIES"]
["Receipts"]
["Property rates",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7Code,$AC:$AC)","v":31040440},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7Code,$AC:$AC)","v":1131441},{"$f":"SUM(E8:I8)","v":1131441},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":32171881},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":34144484},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":34998096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0120"]
["Service charges",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7Code,$AC:$AC)","v":651187},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7Code,$AC:$AC)","v":103140},{"$f":"SUM(E9:I9)","v":103140},{"$f":"IF(D9=0,C9+J9,D9+J9)","v":754327},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":823751},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":844345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130"]
["Other revenue",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7Code,$AC:$AC)","v":10623513},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7Code,$AC:$AC)","v":-3272055},-3272055,7351458,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":10568350},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":10832628},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0140"]
["Transfers and Subsidies - Operational",1,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7Code,$AC:$AC)","v":110979000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7Code,$AC:$AC)","v":977000},977000,111956000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":104774000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":105296000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150"]
["Transfers and Subsidies - Capital",1,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7Code,$AC:$AC)","v":18934000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7Code,$AC:$AC)","v":0},0,18934000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":20223000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":20970000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0160"]
["Interest",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7Code,$AC:$AC)","v":4290000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7Code,$AC:$AC)","v":-700000},-700000,3590000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":4483050},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":4595126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170"]
["Dividends",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0180"]
["Payments"]
["Suppliers and employees",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":-152704202},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7CodePayments,$AC:$AC)","v":-1199661},{"$f":"SUM(E16:I16)","v":-1199661},{"$f":"IF(D16=0,C16+J16,D16+J16)","v":-153903863},{"$f":"-('SB15'!Q36+'SB15'!Q37+'SB15'!Q39+'SB15'!Q40+'SB15'!Q41+'SB15'!Q42+'SB15'!Q45+'SB15'!Q51)","v":-157334216},{"$f":"-('SB15'!R36+'SB15'!R37+'SB15'!R39+'SB15'!R40+'SB15'!R41+'SB15'!R42+'SB15'!R45+'SB15'!R51)","v":-157582508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0200"]
["Finance charges",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},{"$f":"SUM(E17:I17)","v":0},{"$f":"IF(D17=0,C17+J17,D17+J17)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210"]
["Transfers and Subsidies",1,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},{"$f":"SUM(E18:I18)","v":0},{"$f":"IF(D18=0,C18+J18,D18+J18)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0220"]
["NET CASH FROM/(USED) OPERATING ACTIVITIES",null,{"$f":"SUM(C8:C14)+SUM(C16:C18)","v":23813938},{"$f":"SUM(D8:D14)+SUM(D16:D18)","v":0},0,0,0,0,-2960135,{"$f":"SUM(J8:J18)","v":-2960135},{"$f":"SUM(K8:K18)","v":20853803},{"$f":"SUM(L8:L14)+SUM(L16:L18)","v":17682419},{"$f":"SUM(M8:M14)+SUM(M16:M18)","v":19953687}]
[]
["CASH FLOWS FROM INVESTING ACTIVITIES"]
["Receipts"]
["Proceeds on disposal of PPE",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7SubCode,$AC:$AC)","v":0},{"$f":"SUM(E23:I23)","v":0},{"$f":"IF(D23=0,C23+J23,D23+J23)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0260"]
["Decrease (increase) in non-current receivables",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUM(E24:I24)","v":0},{"$f":"IF(D24=0,C24+J24,D24+J24)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0280"]
["Decrease (increase) in non-current investments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUM(E25:I25)","v":0},{"$f":"IF(D25=0,C25+J25,D25+J25)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0290"]
["Payments"]
["Capital assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":-27639101},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7CodePayments,$AC:$AC)","v":24469893},{"$f":"SUM(E27:I27)","v":24469893},{"$f":"IF(D27=0,C27+J27,D27+J27)","v":-3169208},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":-1150000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":-1150000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0310"]
["NET CASH FROM/(USED) INVESTING ACTIVITIES",null,{"$f":"+C23+C24+C25+C27","v":-27639101},0,0,0,0,0,24469893,24469893,-3169208,-1150000,-1150000]
[]
["CASH FLOWS FROM FINANCING ACTIVITIES"]
["Receipts"]
["Short term loans",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUM(E32:I32)","v":0},{"$f":"IF(D32=0,C32+J32,D32+J32)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0310"]
["Borrowing long term/refinancing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUM(E33:I33)","v":0},{"$f":"IF(D33=0,C33+J33,D33+J33)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,null,null,"0320"]
["Increase (decrease) in consumer deposits",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUM(E34:I34)","v":0},{"$f":"IF(D34=0,C34+J34,D34+J34)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0330"]
["Payments"]
["Repayment of borrowing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},{"$f":"SUM(E36:I36)","v":0},{"$f":"IF(D36=0,C36+J36,D36+J36)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,null,null,"0390"]
["NET CASH FROM/(USED) FINANCING ACTIVITIES",null,{"$f":"SUM(C32:C34)+C36","v":0},{"$f":"SUM(D32:D34)+D36","v":0},0,0,0,0,0,{"$f":"SUM(J32:J36)","v":0},{"$f":"SUM(K32:K36)","v":0},{"$f":"SUM(L32:L34)+L36","v":0},{"$f":"SUM(M32:M34)+M36","v":0}]
[]
["NET INCREASE/ (DECREASE) IN CASH HELD",null,{"$f":"C19+C28+C37","v":-3825163},0,0,0,0,0,21509758,21509758,17684595,16532419,18803687]
["Cash/cash equivalents at the year begin:",2,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":16936974},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A7CodePayments,$AC:$AC)","v":733602},{"$f":"SUM(E40:I40)","v":733602},{"$f":"IF(D40=0,C40+J40,D40+J40)","v":17670576},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":17670576},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":17670576},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0420"]
["Cash/cash equivalents at the year end:",2,{"$f":"C39+C40","v":13111811},{"$f":"D39+D40","v":0},0,0,0,0,22243360,22243360,{"$f":"K39+K40","v":35355171},{"$f":"L39+L40","v":34202995},{"$f":"M39+M40","v":36474263}]
[{"$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. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["4. Additional cash-backed accumulated funds/unspent funds (MFMA section 18(1)(b) and section 28(2)(e)) identified after the Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably have been foreseen)"]
["5. Increases of funds approved under MFMA section 31"]
["6. Adjustments approved in accordance with MFMA section 29 "]
["7. Adjustments to transfers from National or Provincial Government"]
["8. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (section 28(2)(f))"]
["9. G = B + C + D + E + F"]
["10. Adjusted Budget H = (A or A1) + G"]

{"sheet":"B8-ResRecon","index":34,"n_rows":70,"n_cols":29,"rows_kept":70,"cut":false,"hidden":false,"merged":[[1,1,3,1],[1,0,3,0],[1,2,1,10]]}
[{"$f":"muni&\" - \"&_ADJ8&\" - \"&Date","v":"KZN226 Mkhambathini - Table B8 Cash backed reserves/accumulated surplus reconciliation - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,3,4,5,6,7,8,9,10]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Cash and investments available"]
["Cash/cash equivalents at the year end",1,{"$f":"'B7-CFlow'!C41","v":13111811},{"$f":"'B7-CFlow'!D41","v":0},{"$f":"'B7-CFlow'!E41","v":0},{"$f":"'B7-CFlow'!F41","v":0},{"$f":"'B7-CFlow'!G41","v":0},{"$f":"'B7-CFlow'!H41","v":0},{"$f":"'B7-CFlow'!I41","v":22243360},{"$f":"SUM(E7:I7)","v":22243360},{"$f":"IF(D7=0,C7+J7,D7+J7)","v":35355171},{"$f":"'B7-CFlow'!L41","v":34202995},{"$f":"'B7-CFlow'!M41","v":36474263}]
["Other current investments  > 90 days",null,{"$f":"'B6-FinPos'!C8-'B6-FinPos'!C32-'B8-ResRecon'!C7","v":0},{"$f":"'B6-FinPos'!D8-'B6-FinPos'!D32-'B8-ResRecon'!D7","v":0},{"$f":"'B6-FinPos'!E8-'B6-FinPos'!E32-'B8-ResRecon'!E7","v":0},{"$f":"'B6-FinPos'!F8-'B6-FinPos'!F32-'B8-ResRecon'!F7","v":0},{"$f":"'B6-FinPos'!G8-'B6-FinPos'!G32-'B8-ResRecon'!G7","v":0},{"$f":"'B6-FinPos'!H8-'B6-FinPos'!H32-'B8-ResRecon'!H7","v":0},{"$f":"'B6-FinPos'!I8-'B6-FinPos'!I32-'B8-ResRecon'!I7","v":0},{"$f":"SUM(E8:I8)","v":0},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0},{"$f":"'B6-FinPos'!L8-'B6-FinPos'!L32-'B8-ResRecon'!L7","v":-1149999},{"$f":"'B6-FinPos'!M8-'B6-FinPos'!M32-'B8-ResRecon'!M7","v":-1149998}]
["Non current assets - Investments",1,{"$f":"'B6-FinPos'!C17","v":0},{"$f":"'B6-FinPos'!D17","v":0},{"$f":"'B6-FinPos'!E17","v":0},{"$f":"'B6-FinPos'!F17","v":0},{"$f":"'B6-FinPos'!G17","v":0},{"$f":"'B6-FinPos'!H17","v":0},{"$f":"'B6-FinPos'!I17","v":0},{"$f":"SUM(E9:I9)","v":0},{"$f":"IF(D9=0,C9+J9,D9+J9)","v":0},{"$f":"'B6-FinPos'!L17","v":0},{"$f":"'B6-FinPos'!M17","v":0}]
["Cash and investments available:",null,{"$f":"SUM(C7:C9)","v":13111811},0,0,0,0,0,22243360,22243360,35355171,33052996,35324265]
[]
["Applications of cash and investments"]
["Unspent conditional transfers",null,{"$f":"'SB2'!C149","v":-2548830},{"$f":"'SB2'!D149","v":0},{"$f":"'SB2'!E149","v":0},{"$f":"'SB2'!F149","v":0},{"$f":"'SB2'!G149","v":0},{"$f":"'SB2'!H149","v":0},{"$f":"'SB2'!I149","v":3114407},{"$f":"SUM(E13:I13)","v":3114407},{"$f":"IF(D13=0,C13+J13,D13+J13)","v":565577},{"$f":"'SB2'!L149","v":444068},{"$f":"'SB2'!M149","v":444068}]
["Unspent borrowing",null,null,null,null,null,null,null,null,0,{"$f":"IF(D14=0,C14+J14,D14+J14)","v":0}]
["Statutory requirements",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A8Code,_xlfn.SINGLE($AC:$AC))","v":-28260098},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A8Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A8Code,$AC:$AC)","v":31260282},31260282,{"$f":"IF(D15=0,C15+J15,D15+J15)","v":3000184},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A8Code,$AC:$AC)","v":3167880},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A8Code,$AC:$AC)","v":3167880},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1003"]
["Other working capital requirements",2,{"$f":"-C40","v":-6765509},{"$f":"-D40","v":0},null,null,null,null,{"$f":"IF(D16=0,(K16-C16)-SUM(E16:H16),(K16-D16)-SUM(E16:H16))","v":2305998},2305998,{"$f":"-K40","v":-4459511},{"$f":"-L40","v":-4337621},{"$f":"-M40","v":-4259926}]
["Other provisions",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A8Code,_xlfn.SINGLE($AC:$AC))","v":-4187406},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A8Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A8Code,$AC:$AC)","v":8957710},8957710,{"$f":"IF(D17=0,C17+J17,D17+J17)","v":4770304},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A8Code,$AC:$AC)","v":4797304},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A8Code,$AC:$AC)","v":4797304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1005"]
["Long term investments committed",null,{"$f":"C55","v":0},{"$f":"D55","v":0},null,null,null,null,{"$f":"IF(D18=0,(K18-C18)-SUM(E18:H18),(K18-D18)-SUM(E18:H18))","v":0},0,{"$f":"K55","v":0},{"$f":"L55","v":0},{"$f":"M55","v":0}]
["Reserves to be backed by cash/investments",null,{"$f":"C70","v":0},{"$f":"D70","v":0},null,null,null,null,{"$f":"IF(D19=0,(K19-C19)-SUM(E19:H19),(K19-D19)-SUM(E19:H19))","v":0},0,{"$f":"K70","v":0},{"$f":"L70","v":0},{"$f":"M70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1007"]
["Total Application of cash and investments:",null,{"$f":"SUM(C13:C19)","v":-41761843},0,0,0,0,0,45638397,45638397,3876554,4071631,4149326]
["Surplus(shortfall)",null,{"$f":"C10-C20","v":54873654},0,0,0,0,0,-23395037,-23395037,31478617,28981365,31174939]
[{"$f":"head27a","v":"References"}]
["1. Must reconcile with the Adjustments Budget Cash Flow and Adjustements Budget Financial Position"]
["2. Council approval for policy required - include sufficient working capital (e.g. allowing for a % of current debtors > 90 days as uncollectable)"]
["3. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["4. Additional cash-backed accumulated funds/unspent funds (MFMA section 18(1)(b) and section 28(2)(e)) identified after the Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably have been foreseen)"]
["5. Increases of funds approved under MFMA section 31"]
["6. Adjustments approved in accordance with MFMA section 29 "]
["7. Adjustments to transfers from National or Provincial Government"]
["8. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (section 28(2)(f))"]
["9. G = B + C + D + E + F"]
["10. Adjusted Budget H = (A or A1) + G"]
[]
[]
[]
[]
[{"$f":"A16","v":"Other working capital requirements"}]
["Debtors",null,{"$f":"IF(ISERROR(ROUND(C43*C44,0)),0,(ROUND(C43*C44,0)))","v":975827},{"$f":"IF(ISERROR(ROUND(D43*D44,0)),0,(ROUND(D43*D44,0)))","v":0},null,null,null,null,null,null,{"$f":"IF(ISERROR(ROUND(K43*K44,0)),0,(ROUND(K43*K44,0)))","v":8620124},{"$f":"IF(ISERROR(ROUND(L43*L44,0)),0,(ROUND(L43*L44,0)))","v":5851619},{"$f":"IF(ISERROR(ROUND(M43*M44,0)),0,(ROUND(M43*M44,0)))","v":5829976}]
["Creditors due",null,{"$f":"'SB2'!C147","v":-5789682},{"$f":"'SB2'!D147","v":0},null,null,null,null,null,null,{"$f":"'SB2'!K147","v":4160613},{"$f":"'SB2'!L147","v":1513998},{"$f":"'SB2'!M147","v":1570050}]
["Total",null,{"$f":"C38-C39","v":6765509},{"$f":"D38-D39","v":0},null,null,null,null,null,null,{"$f":"K38-K39","v":4459511},{"$f":"L38-L39","v":4337621},{"$f":"M38-M39","v":4259926}]
[]
["Debtors collection assumptions:"]
["Balance outstanding - debtors",null,{"$f":"'B6-FinPos'!C9+'B6-FinPos'!C10+'B6-FinPos'!C11+'B6-FinPos'!C24+'B6-FinPos'!C25","v":1006424},{"$f":"'B6-FinPos'!D9+'B6-FinPos'!D10+'B6-FinPos'!D11+'B6-FinPos'!D24+'B6-FinPos'!D25","v":0},null,null,null,null,null,null,{"$f":"'B6-FinPos'!K9+'B6-FinPos'!K10+'B6-FinPos'!K14+'B6-FinPos'!K24+'B6-FinPos'!K25","v":8951953},{"$f":"'B6-FinPos'!L9+'B6-FinPos'!L10+'B6-FinPos'!L14+'B6-FinPos'!L24+'B6-FinPos'!L25","v":7297551},{"$f":"'B6-FinPos'!M9+'B6-FinPos'!M10+'B6-FinPos'!M14+'B6-FinPos'!M24+'B6-FinPos'!M25","v":7270550}]
["Estimate of debtors collection rate",null,{"$f":"IF(ISERROR('SB6'!G10),0,('SB6'!G10))","v":0.96959789626251092},{"$f":"IF(ISERROR('SB6'!H10),0,('SB6'!H10))","v":0},null,null,null,null,null,null,{"$f":"IF(ISERROR('SB6'!I10),0,('SB6'!I10))","v":0.96293222873729367},{"$f":"IF(ISERROR('SB6'!J10),0,('SB6'!J10))","v":0.80186064286223946},{"$f":"IF(ISERROR('SB6'!K10),0,('SB6'!K10))","v":0.80186179750675379}]
[]
[{"$f":"A18","v":"Long term investments committed"}]
["(Insert description; eg sinking fund)"]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"SUM(C47:C54)","v":0},{"$f":"SUM(D47:D54)","v":0},null,null,null,null,null,null,{"$f":"SUM(K47:K54)","v":0},{"$f":"SUM(L47:L54)","v":0},{"$f":"SUM(M47:M54)","v":0}]
[]
[{"$f":"A19","v":"Reserves to be backed by cash/investments"}]
["Housing Development Fund",null,{"$f":"+'SB2'!C184","v":0},{"$f":"+'SB2'!D184","v":0},null,null,null,null,null,null,{"$f":"+'SB2'!K184","v":0},{"$f":"+'SB2'!L184","v":0},{"$f":"+'SB2'!M184","v":0}]
["Capital replacement",null,{"$f":"'SB2'!C185","v":0},{"$f":"'SB2'!D185","v":0},null,null,null,null,null,null,{"$f":"'SB2'!K185","v":0},{"$f":"'SB2'!L185","v":0},{"$f":"'SB2'!M185","v":0}]
["Self-insurance"]
["Compensation for Occupational Injuries and Diseases"]
["Employee Benefit"]
["Non-current Provisions"]
["Valuation"]
["Investment in associate account"]
["Capitalisation"]
[]
[]
[null,null,{"$f":"'SB2'!C187","v":0},{"$f":"'SB2'!D187","v":0},null,null,null,null,null,null,{"$f":"'SB2'!K187","v":0},{"$f":"'SB2'!L187","v":0},{"$f":"'SB2'!M187","v":0}]
[null,null,{"$f":"SUM(C58:C69)","v":0},{"$f":"SUM(D58:D69)","v":0},null,null,null,null,null,null,{"$f":"SUM(K58:K69)","v":0},0,0]

{"sheet":"B9-Asset","index":35,"n_rows":243,"n_cols":30,"rows_kept":243,"cut":false,"hidden":false,"merged":[[239,0,239,12],[233,0,233,12],[237,0,237,12],[1,2,1,10],[1,0,3,0],[1,1,3,1],[232,0,232,12],[234,0,234,12],[235,0,235,12]]}
[{"$f":"muni&\" - \"&_ADJ9&\" - \"&Date","v":"KZN226 Mkhambathini - Table B9 Asset Management - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,7,8,9,10,11,12,13,14]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["CAPITAL EXPENDITURE"]
["Total New Assets to be adjusted",1,{"$f":"C17+C20+C21+C24+C27+C28+SUM(C31:C37)+C40","v":24034000},{"$f":"D17+D20+D21+D24+D27+D28+SUM(D31:D37)+D40","v":0},0,0,0,0,-21278167,-21278167,2755833,1000000,1000000]
["Roads Infrastructure",null,{"$f":"SB18a!C9","v":5575063},{"$f":"SB18a!D9","v":0},{"$f":"SB18a!E9","v":0},{"$f":"SB18a!F9","v":0},{"$f":"SB18a!G9","v":0},{"$f":"SB18a!H9","v":0},{"$f":"SB18a!I9","v":-5575063},{"$f":"SB18a!J9","v":-5575063},{"$f":"SB18a!K9","v":0},{"$f":"SB18a!L9","v":0},{"$f":"SB18a!M9","v":0}]
["Storm water Infrastructure",null,{"$f":"SB18a!C14","v":0},{"$f":"SB18a!D14","v":0},{"$f":"SB18a!E14","v":0},{"$f":"SB18a!F14","v":0},{"$f":"SB18a!G14","v":0},{"$f":"SB18a!H14","v":0},{"$f":"SB18a!I14","v":0},{"$f":"SB18a!J14","v":0},{"$f":"SB18a!K14","v":0},{"$f":"SB18a!L14","v":0},{"$f":"SB18a!M14","v":0}]
["Electrical Infrastructure",null,{"$f":"SB18a!C18","v":0},{"$f":"SB18a!D18","v":0},{"$f":"SB18a!E18","v":0},{"$f":"SB18a!F18","v":0},{"$f":"SB18a!G18","v":0},{"$f":"SB18a!H18","v":0},{"$f":"SB18a!I18","v":0},{"$f":"SB18a!J18","v":0},{"$f":"SB18a!K18","v":0},{"$f":"SB18a!L18","v":0},{"$f":"SB18a!M18","v":0}]
["Water Supply Infrastructure",null,{"$f":"SB18a!C28","v":0},{"$f":"SB18a!D28","v":0},{"$f":"SB18a!E28","v":0},{"$f":"SB18a!F28","v":0},{"$f":"SB18a!G28","v":0},{"$f":"SB18a!H28","v":0},{"$f":"SB18a!I28","v":0},{"$f":"SB18a!J28","v":0},{"$f":"SB18a!K28","v":0},{"$f":"SB18a!L28","v":0},{"$f":"SB18a!M28","v":0}]
["Sanitation Infrastructure",null,{"$f":"SB18a!C39","v":0},{"$f":"SB18a!D39","v":0},{"$f":"SB18a!E39","v":0},{"$f":"SB18a!F39","v":0},{"$f":"SB18a!G39","v":0},{"$f":"SB18a!H39","v":0},{"$f":"SB18a!I39","v":0},{"$f":"SB18a!J39","v":0},{"$f":"SB18a!K39","v":0},{"$f":"SB18a!L39","v":0},{"$f":"SB18a!M39","v":0}]
["Solid Waste Infrastructure",null,{"$f":"SB18a!C46","v":0},{"$f":"SB18a!D46","v":0},{"$f":"SB18a!E46","v":0},{"$f":"SB18a!F46","v":0},{"$f":"SB18a!G46","v":0},{"$f":"SB18a!H46","v":0},{"$f":"SB18a!I46","v":0},{"$f":"SB18a!J46","v":0},{"$f":"SB18a!K46","v":0},{"$f":"SB18a!L46","v":0},{"$f":"SB18a!M46","v":0}]
["Rail Infrastructure",null,{"$f":"SB18a!C54","v":0},{"$f":"SB18a!D54","v":0},{"$f":"SB18a!E54","v":0},{"$f":"SB18a!F54","v":0},{"$f":"SB18a!G54","v":0},{"$f":"SB18a!H54","v":0},{"$f":"SB18a!I54","v":0},{"$f":"SB18a!J54","v":0},{"$f":"SB18a!K54","v":0},{"$f":"SB18a!L54","v":0},{"$f":"SB18a!M54","v":0}]
["Coastal Infrastructure",null,{"$f":"SB18a!C64","v":0},{"$f":"SB18a!D64","v":0},{"$f":"SB18a!E64","v":0},{"$f":"SB18a!F64","v":0},{"$f":"SB18a!G64","v":0},{"$f":"SB18a!H64","v":0},{"$f":"SB18a!I64","v":0},{"$f":"SB18a!J64","v":0},{"$f":"SB18a!K64","v":0},{"$f":"SB18a!L64","v":0},{"$f":"SB18a!M64","v":0}]
["Information and Communication Infrastructure",null,{"$f":"SB18a!C70","v":0},{"$f":"SB18a!D70","v":0},{"$f":"SB18a!E70","v":0},{"$f":"SB18a!F70","v":0},{"$f":"SB18a!G70","v":0},{"$f":"SB18a!H70","v":0},{"$f":"SB18a!I70","v":0},{"$f":"SB18a!J70","v":0},{"$f":"SB18a!K70","v":0},{"$f":"SB18a!L70","v":0},{"$f":"SB18a!M70","v":0}]
["Infrastructure",null,{"$f":"SUM(C8:C16)","v":5575063},{"$f":"SUM(D8:D16)","v":0},0,0,0,0,-5575063,-5575063,0,0,0]
["Community Facilities",null,{"$f":"SB18a!C77","v":9856809},{"$f":"SB18a!D77","v":0},{"$f":"SB18a!E77","v":0},{"$f":"SB18a!F77","v":0},{"$f":"SB18a!G77","v":0},{"$f":"SB18a!H77","v":0},{"$f":"SB18a!I77","v":-9856809},{"$f":"SB18a!J77","v":-9856809},{"$f":"SB18a!K77","v":0},{"$f":"SB18a!L77","v":0},{"$f":"SB18a!M77","v":0}]
["Sport and Recreation Facilities",null,{"$f":"SB18a!C100","v":2673928},{"$f":"SB18a!D100","v":0},{"$f":"SB18a!E100","v":0},{"$f":"SB18a!F100","v":0},{"$f":"SB18a!G100","v":0},{"$f":"SB18a!H100","v":0},{"$f":"SB18a!I100","v":-2673928},{"$f":"SB18a!J100","v":-2673928},{"$f":"SB18a!K100","v":0},{"$f":"SB18a!L100","v":0},{"$f":"SB18a!M100","v":0}]
["Community Assets",null,{"$f":"SUM(C18:C19)","v":12530737},{"$f":"SUM(D18:D19)","v":0},0,0,0,0,-12530737,-12530737,0,0,0]
["Heritage Assets",null,{"$f":"SB18a!C105","v":0},{"$f":"SB18a!D105","v":0},{"$f":"SB18a!E105","v":0},{"$f":"SB18a!F105","v":0},{"$f":"SB18a!G105","v":0},{"$f":"SB18a!H105","v":0},{"$f":"SB18a!I105","v":0},{"$f":"SB18a!J105","v":0},{"$f":"SB18a!K105","v":0},{"$f":"SB18a!L105","v":0},{"$f":"SB18a!M105","v":0}]
["Revenue Generating",null,{"$f":"SB18a!C113","v":0},{"$f":"SB18a!D113","v":0},{"$f":"SB18a!E113","v":0},{"$f":"SB18a!F113","v":0},{"$f":"SB18a!G113","v":0},{"$f":"SB18a!H113","v":0},{"$f":"SB18a!I113","v":0},{"$f":"SB18a!J113","v":0},{"$f":"SB18a!K113","v":0},{"$f":"SB18a!L113","v":0},{"$f":"SB18a!M113","v":0}]
["Non-revenue Generating",null,{"$f":"SB18a!C116","v":0},{"$f":"SB18a!D116","v":0},{"$f":"SB18a!E116","v":0},{"$f":"SB18a!F116","v":0},{"$f":"SB18a!G116","v":0},{"$f":"SB18a!H116","v":0},{"$f":"SB18a!I116","v":0},{"$f":"SB18a!J116","v":0},{"$f":"SB18a!K116","v":0},{"$f":"SB18a!L116","v":0},{"$f":"SB18a!M116","v":0}]
["Investment properties",null,{"$f":"SUM(C22:C23)","v":0},{"$f":"SUM(D22:D23)","v":0},0,0,0,0,0,0,0,0,0]
["Operational Buildings",null,{"$f":"SB18a!C121","v":0},{"$f":"SB18a!D121","v":0},{"$f":"SB18a!E121","v":0},{"$f":"SB18a!F121","v":0},{"$f":"SB18a!G121","v":0},{"$f":"SB18a!H121","v":0},{"$f":"SB18a!I121","v":0},{"$f":"SB18a!J121","v":0},{"$f":"SB18a!K121","v":0},{"$f":"SB18a!L121","v":0},{"$f":"SB18a!M121","v":0}]
["Housing",null,{"$f":"SB18a!C133","v":0},{"$f":"SB18a!D133","v":0},{"$f":"SB18a!E133","v":0},{"$f":"SB18a!F133","v":0},{"$f":"SB18a!G133","v":0},{"$f":"SB18a!H133","v":0},{"$f":"SB18a!I133","v":0},{"$f":"SB18a!J133","v":0},{"$f":"SB18a!K133","v":0},{"$f":"SB18a!L133","v":0},{"$f":"SB18a!M133","v":0}]
["Other Assets",6,{"$f":"SUM(C25:C26)","v":0},{"$f":"SUM(D25:D26)","v":0},0,0,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,{"$f":"SB18a!C138","v":0},{"$f":"SB18a!D138","v":0},{"$f":"SB18a!E138","v":0},{"$f":"SB18a!F138","v":0},{"$f":"SB18a!G138","v":0},{"$f":"SB18a!H138","v":0},{"$f":"SB18a!I138","v":0},{"$f":"SB18a!J138","v":0},{"$f":"SB18a!K138","v":0},{"$f":"SB18a!L138","v":0},{"$f":"SB18a!M138","v":0}]
["Servitudes",null,{"$f":"SB18a!C142","v":0},{"$f":"SB18a!D142","v":0},{"$f":"SB18a!E142","v":0},{"$f":"SB18a!F142","v":0},{"$f":"SB18a!G142","v":0},{"$f":"SB18a!H142","v":0},{"$f":"SB18a!I142","v":0},{"$f":"SB18a!J142","v":0},{"$f":"SB18a!K142","v":0},{"$f":"SB18a!L142","v":0},{"$f":"SB18a!M142","v":0}]
["Licences and Rights",null,{"$f":"SB18a!C143","v":0},{"$f":"SB18a!D143","v":0},{"$f":"SB18a!E143","v":0},{"$f":"SB18a!F143","v":0},{"$f":"SB18a!G143","v":0},{"$f":"SB18a!H143","v":0},{"$f":"SB18a!I143","v":0},{"$f":"SB18a!J143","v":0},{"$f":"SB18a!K143","v":0},{"$f":"SB18a!L143","v":0},{"$f":"SB18a!M143","v":0}]
["Intangible Assets",null,{"$f":"SUM(C29:C30)","v":0},{"$f":"SUM(D29:D30)","v":0},0,0,0,0,0,0,0,0,0]
["Computer Equipment",null,{"$f":"SB18a!C151","v":814100},{"$f":"SB18a!D151","v":0},{"$f":"SB18a!E151","v":0},{"$f":"SB18a!F151","v":0},{"$f":"SB18a!G151","v":0},{"$f":"SB18a!H151","v":0},{"$f":"SB18a!I151","v":-364100},{"$f":"SB18a!J151","v":-364100},{"$f":"SB18a!K151","v":450000},{"$f":"SB18a!L151","v":200000},{"$f":"SB18a!M151","v":200000}]
["Furniture and Office Equipment",null,{"$f":"SB18a!C154","v":714100},{"$f":"SB18a!D154","v":0},{"$f":"SB18a!E154","v":0},{"$f":"SB18a!F154","v":0},{"$f":"SB18a!G154","v":0},{"$f":"SB18a!H154","v":0},{"$f":"SB18a!I154","v":-514100},{"$f":"SB18a!J154","v":-514100},{"$f":"SB18a!K154","v":200000},{"$f":"SB18a!L154","v":300000},{"$f":"SB18a!M154","v":300000}]
["Machinery and Equipment",null,{"$f":"SB18a!C157","v":3000000},{"$f":"SB18a!D157","v":0},{"$f":"SB18a!E157","v":0},{"$f":"SB18a!F157","v":0},{"$f":"SB18a!G157","v":0},{"$f":"SB18a!H157","v":0},{"$f":"SB18a!I157","v":-1594167},{"$f":"SB18a!J157","v":-1594167},{"$f":"SB18a!K157","v":1405833},{"$f":"SB18a!L157","v":0},{"$f":"SB18a!M157","v":0}]
["Transport Assets",null,{"$f":"SB18a!C160","v":1400000},{"$f":"SB18a!D160","v":0},{"$f":"SB18a!E160","v":0},{"$f":"SB18a!F160","v":0},{"$f":"SB18a!G160","v":0},{"$f":"SB18a!H160","v":0},{"$f":"SB18a!I160","v":-700000},{"$f":"SB18a!J160","v":-700000},{"$f":"SB18a!K160","v":700000},{"$f":"SB18a!L160","v":500000},{"$f":"SB18a!M160","v":500000}]
["Land",null,{"$f":"SB18a!C163","v":0},{"$f":"SB18a!D163","v":0},{"$f":"SB18a!E163","v":0},{"$f":"SB18a!F163","v":0},{"$f":"SB18a!G163","v":0},{"$f":"SB18a!H163","v":0},{"$f":"SB18a!I163","v":0},{"$f":"SB18a!J163","v":0},{"$f":"SB18a!K163","v":0},{"$f":"SB18a!L163","v":0},{"$f":"SB18a!M163","v":0}]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SB18a!C166","v":0},{"$f":"SB18a!D166","v":0},{"$f":"SB18a!E166","v":0},{"$f":"SB18a!F166","v":0},{"$f":"SB18a!G166","v":0},{"$f":"SB18a!H166","v":0},{"$f":"SB18a!I166","v":0},{"$f":"SB18a!J166","v":0},{"$f":"SB18a!K166","v":0},{"$f":"SB18a!L166","v":0},{"$f":"SB18a!M166","v":0}]
["Mature",null,{"$f":"+SB18a!C170","v":0},{"$f":"+SB18a!D170","v":0},{"$f":"+SB18a!E170","v":0},{"$f":"+SB18a!F170","v":0},{"$f":"+SB18a!G170","v":0},{"$f":"+SB18a!H170","v":0},{"$f":"+SB18a!I170","v":0},{"$f":"+SB18a!J170","v":0},{"$f":"+SB18a!K170","v":0},{"$f":"+SB18a!L170","v":0},{"$f":"+SB18a!M170","v":0}]
["Immature",null,{"$f":"+SB18a!C173","v":0},{"$f":"+SB18a!D173","v":0},{"$f":"+SB18a!E173","v":0},{"$f":"+SB18a!F173","v":0},{"$f":"+SB18a!G173","v":0},{"$f":"+SB18a!H173","v":0},{"$f":"+SB18a!I173","v":0},{"$f":"+SB18a!J173","v":0},{"$f":"+SB18a!K173","v":0},{"$f":"+SB18a!L173","v":0},{"$f":"+SB18a!M173","v":0}]
["Living Resources",null,{"$f":"+C38+C39","v":0},{"$f":"+D38+D39","v":0},0,0,0,0,0,0,0,0,0]
[]
["Total Renewal of Existing Assets to be adjusted",2,{"$f":"C52+C55+C56+C59+C62+C63+SUM(C66:C72)+C75","v":0},{"$f":"D52+D55+D56+D59+D62+D63+SUM(D66:D72)+D75","v":0},0,0,0,0,0,0,0,0,0]
["Roads Infrastructure",null,{"$f":"SB18b!C9","v":0},{"$f":"SB18b!D9","v":0},{"$f":"SB18b!E9","v":0},{"$f":"SB18b!F9","v":0},{"$f":"SB18b!G9","v":0},{"$f":"SB18b!H9","v":0},{"$f":"SB18b!I9","v":0},{"$f":"SB18b!J9","v":0},{"$f":"SB18b!K9","v":0},{"$f":"SB18b!L9","v":0},{"$f":"SB18b!M9","v":0}]
["Storm water Infrastructure",null,{"$f":"SB18b!C14","v":0},{"$f":"SB18b!D14","v":0},{"$f":"SB18b!E14","v":0},{"$f":"SB18b!F14","v":0},{"$f":"SB18b!G14","v":0},{"$f":"SB18b!H14","v":0},{"$f":"SB18b!I14","v":0},{"$f":"SB18b!J14","v":0},{"$f":"SB18b!K14","v":0},{"$f":"SB18b!L14","v":0},{"$f":"SB18b!M14","v":0}]
["Electrical Infrastructure",null,{"$f":"SB18b!C18","v":0},{"$f":"SB18b!D18","v":0},{"$f":"SB18b!E18","v":0},{"$f":"SB18b!F18","v":0},{"$f":"SB18b!G18","v":0},{"$f":"SB18b!H18","v":0},{"$f":"SB18b!I18","v":0},{"$f":"SB18b!J18","v":0},{"$f":"SB18b!K18","v":0},{"$f":"SB18b!L18","v":0},{"$f":"SB18b!M18","v":0}]
["Water Supply Infrastructure",null,{"$f":"SB18b!C28","v":0},{"$f":"SB18b!D28","v":0},{"$f":"SB18b!E28","v":0},{"$f":"SB18b!F28","v":0},{"$f":"SB18b!G28","v":0},{"$f":"SB18b!H28","v":0},{"$f":"SB18b!I28","v":0},{"$f":"SB18b!J28","v":0},{"$f":"SB18b!K28","v":0},{"$f":"SB18b!L28","v":0},{"$f":"SB18b!M28","v":0}]
["Sanitation Infrastructure",null,{"$f":"SB18b!C39","v":0},{"$f":"SB18b!D39","v":0},{"$f":"SB18b!E39","v":0},{"$f":"SB18b!F39","v":0},{"$f":"SB18b!G39","v":0},{"$f":"SB18b!H39","v":0},{"$f":"SB18b!I39","v":0},{"$f":"SB18b!J39","v":0},{"$f":"SB18b!K39","v":0},{"$f":"SB18b!L39","v":0},{"$f":"SB18b!M39","v":0}]
["Solid Waste Infrastructure",null,{"$f":"SB18b!C46","v":0},{"$f":"SB18b!D46","v":0},{"$f":"SB18b!E46","v":0},{"$f":"SB18b!F46","v":0},{"$f":"SB18b!G46","v":0},{"$f":"SB18b!H46","v":0},{"$f":"SB18b!I46","v":0},{"$f":"SB18b!J46","v":0},{"$f":"SB18b!K46","v":0},{"$f":"SB18b!L46","v":0},{"$f":"SB18b!M46","v":0}]
["Rail Infrastructure",null,{"$f":"SB18b!C54","v":0},{"$f":"SB18b!D54","v":0},{"$f":"SB18b!E54","v":0},{"$f":"SB18b!F54","v":0},{"$f":"SB18b!G54","v":0},{"$f":"SB18b!H54","v":0},{"$f":"SB18b!I54","v":0},{"$f":"SB18b!J54","v":0},{"$f":"SB18b!K54","v":0},{"$f":"SB18b!L54","v":0},{"$f":"SB18b!M54","v":0}]
["Coastal Infrastructure",null,{"$f":"SB18b!C64","v":0},{"$f":"SB18b!D64","v":0},{"$f":"SB18b!E64","v":0},{"$f":"SB18b!F64","v":0},{"$f":"SB18b!G64","v":0},{"$f":"SB18b!H64","v":0},{"$f":"SB18b!I64","v":0},{"$f":"SB18b!J64","v":0},{"$f":"SB18b!K64","v":0},{"$f":"SB18b!L64","v":0},{"$f":"SB18b!M64","v":0}]
["Information and Communication Infrastructure",null,{"$f":"SB18b!C70","v":0},{"$f":"SB18b!D70","v":0},{"$f":"SB18b!E70","v":0},{"$f":"SB18b!F70","v":0},{"$f":"SB18b!G70","v":0},{"$f":"SB18b!H70","v":0},{"$f":"SB18b!I70","v":0},{"$f":"SB18b!J70","v":0},{"$f":"SB18b!K70","v":0},{"$f":"SB18b!L70","v":0},{"$f":"SB18b!M70","v":0}]
["Infrastructure",null,{"$f":"SUM(C43:C51)","v":0},{"$f":"SUM(D43:D51)","v":0},0,0,0,0,0,0,0,0,0]
["Community Facilities",null,{"$f":"SB18b!C77","v":0},{"$f":"SB18b!D77","v":0},{"$f":"SB18b!E77","v":0},{"$f":"SB18b!F77","v":0},{"$f":"SB18b!G77","v":0},{"$f":"SB18b!H77","v":0},{"$f":"SB18b!I77","v":0},{"$f":"SB18b!J77","v":0},{"$f":"SB18b!K77","v":0},{"$f":"SB18b!L77","v":0},{"$f":"SB18b!M77","v":0}]
["Sport and Recreation Facilities",null,{"$f":"SB18b!C100","v":0},{"$f":"SB18b!D100","v":0},{"$f":"SB18b!E100","v":0},{"$f":"SB18b!F100","v":0},{"$f":"SB18b!G100","v":0},{"$f":"SB18b!H100","v":0},{"$f":"SB18b!I100","v":0},{"$f":"SB18b!J100","v":0},{"$f":"SB18b!K100","v":0},{"$f":"SB18b!L100","v":0},{"$f":"SB18b!M100","v":0}]
["Community Assets",null,{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0]
["Heritage Assets",null,{"$f":"SB18b!C105","v":0},{"$f":"SB18b!D105","v":0},{"$f":"SB18b!E105","v":0},{"$f":"SB18b!F105","v":0},{"$f":"SB18b!G105","v":0},{"$f":"SB18b!H105","v":0},{"$f":"SB18b!I105","v":0},{"$f":"SB18b!J105","v":0},{"$f":"SB18b!K105","v":0},{"$f":"SB18b!L105","v":0},{"$f":"SB18b!M105","v":0}]
["Revenue Generating",null,{"$f":"SB18b!C113","v":0},{"$f":"SB18b!D113","v":0},{"$f":"SB18b!E113","v":0},{"$f":"SB18b!F113","v":0},{"$f":"SB18b!G113","v":0},{"$f":"SB18b!H113","v":0},{"$f":"SB18b!I113","v":0},{"$f":"SB18b!J113","v":0},{"$f":"SB18b!K113","v":0},{"$f":"SB18b!L113","v":0},{"$f":"SB18b!M113","v":0}]
["Non-revenue Generating",null,{"$f":"SB18b!C116","v":0},{"$f":"SB18b!D116","v":0},{"$f":"SB18b!E116","v":0},{"$f":"SB18b!F116","v":0},{"$f":"SB18b!G116","v":0},{"$f":"SB18b!H116","v":0},{"$f":"SB18b!I116","v":0},{"$f":"SB18b!J116","v":0},{"$f":"SB18b!K116","v":0},{"$f":"SB18b!L116","v":0},{"$f":"SB18b!M116","v":0}]
["Investment properties",null,{"$f":"SUM(C57:C58)","v":0},{"$f":"SUM(D57:D58)","v":0},0,0,0,0,0,0,0,0,0]
["Operational Buildings",null,{"$f":"SB18b!C121","v":0},{"$f":"SB18b!D121","v":0},{"$f":"SB18b!E121","v":0},{"$f":"SB18b!F121","v":0},{"$f":"SB18b!G121","v":0},{"$f":"SB18b!H121","v":0},{"$f":"SB18b!I121","v":0},{"$f":"SB18b!J121","v":0},{"$f":"SB18b!K121","v":0},{"$f":"SB18b!L121","v":0},{"$f":"SB18b!M121","v":0}]
["Housing",null,{"$f":"SB18b!C133","v":0},{"$f":"SB18b!D133","v":0},{"$f":"SB18b!E133","v":0},{"$f":"SB18b!F133","v":0},{"$f":"SB18b!G133","v":0},{"$f":"SB18b!H133","v":0},{"$f":"SB18b!I133","v":0},{"$f":"SB18b!J133","v":0},{"$f":"SB18b!K133","v":0},{"$f":"SB18b!L133","v":0},{"$f":"SB18b!M133","v":0}]
["Other Assets",6,{"$f":"SUM(C60:C61)","v":0},{"$f":"SUM(D60:D61)","v":0},0,0,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,{"$f":"SB18b!C138","v":0},{"$f":"SB18b!D138","v":0},{"$f":"SB18b!E138","v":0},{"$f":"SB18b!F138","v":0},{"$f":"SB18b!G138","v":0},{"$f":"SB18b!H138","v":0},{"$f":"SB18b!I138","v":0},{"$f":"SB18b!J138","v":0},{"$f":"SB18b!K138","v":0},{"$f":"SB18b!L138","v":0},{"$f":"SB18b!M138","v":0}]
["Servitudes",null,{"$f":"SB18b!C142","v":0},{"$f":"SB18b!D142","v":0},{"$f":"SB18b!E142","v":0},{"$f":"SB18b!F142","v":0},{"$f":"SB18b!G142","v":0},{"$f":"SB18b!H142","v":0},{"$f":"SB18b!I142","v":0},{"$f":"SB18b!J142","v":0},{"$f":"SB18b!K142","v":0},{"$f":"SB18b!L142","v":0},{"$f":"SB18b!M142","v":0}]
["Licences and Rights",null,{"$f":"SB18b!C143","v":0},{"$f":"SB18b!D143","v":0},{"$f":"SB18b!E143","v":0},{"$f":"SB18b!F143","v":0},{"$f":"SB18b!G143","v":0},{"$f":"SB18b!H143","v":0},{"$f":"SB18b!I143","v":0},{"$f":"SB18b!J143","v":0},{"$f":"SB18b!K143","v":0},{"$f":"SB18b!L143","v":0},{"$f":"SB18b!M143","v":0}]
["Intangible Assets",null,{"$f":"SUM(C64:C65)","v":0},{"$f":"SUM(D64:D65)","v":0},0,0,0,0,0,0,0,0,0]
["Computer Equipment",null,{"$f":"SB18b!C151","v":0},{"$f":"SB18b!D151","v":0},{"$f":"SB18b!E151","v":0},{"$f":"SB18b!F151","v":0},{"$f":"SB18b!G151","v":0},{"$f":"SB18b!H151","v":0},{"$f":"SB18b!I151","v":0},{"$f":"SB18b!J151","v":0},{"$f":"SB18b!K151","v":0},{"$f":"SB18b!L151","v":0},{"$f":"SB18b!M151","v":0}]
["Furniture and Office Equipment",null,{"$f":"SB18b!C154","v":0},{"$f":"SB18b!D154","v":0},{"$f":"SB18b!E154","v":0},{"$f":"SB18b!F154","v":0},{"$f":"SB18b!G154","v":0},{"$f":"SB18b!H154","v":0},{"$f":"SB18b!I154","v":0},{"$f":"SB18b!J154","v":0},{"$f":"SB18b!K154","v":0},{"$f":"SB18b!L154","v":0},{"$f":"SB18b!M154","v":0}]
["Machinery and Equipment",null,{"$f":"SB18b!C157","v":0},{"$f":"SB18b!D157","v":0},{"$f":"SB18b!E157","v":0},{"$f":"SB18b!F157","v":0},{"$f":"SB18b!G157","v":0},{"$f":"SB18b!H157","v":0},{"$f":"SB18b!I157","v":0},{"$f":"SB18b!J157","v":0},{"$f":"SB18b!K157","v":0},{"$f":"SB18b!L157","v":0},{"$f":"SB18b!M157","v":0}]
["Transport Assets",null,{"$f":"SB18b!C160","v":0},{"$f":"SB18b!D160","v":0},{"$f":"SB18b!E160","v":0},{"$f":"SB18b!F160","v":0},{"$f":"SB18b!G160","v":0},{"$f":"SB18b!H160","v":0},{"$f":"SB18b!I160","v":0},{"$f":"SB18b!J160","v":0},{"$f":"SB18b!K160","v":0},{"$f":"SB18b!L160","v":0},{"$f":"SB18b!M160","v":0}]
["Land",null,{"$f":"SB18b!C163","v":0},{"$f":"SB18b!D163","v":0},{"$f":"SB18b!E163","v":0},{"$f":"SB18b!F163","v":0},{"$f":"SB18b!G163","v":0},{"$f":"SB18b!H163","v":0},{"$f":"SB18b!I163","v":0},{"$f":"SB18b!J163","v":0},{"$f":"SB18b!K163","v":0},{"$f":"SB18b!L163","v":0},{"$f":"SB18b!M163","v":0}]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SB18b!C166","v":0},{"$f":"SB18b!D166","v":0},{"$f":"SB18b!E166","v":0},{"$f":"SB18b!F166","v":0},{"$f":"SB18b!G166","v":0},{"$f":"SB18b!H166","v":0},{"$f":"SB18b!I166","v":0},{"$f":"SB18b!J166","v":0},{"$f":"SB18b!K166","v":0},{"$f":"SB18b!L166","v":0},{"$f":"SB18b!M166","v":0}]
["Mature",null,{"$f":"+SB18b!C170","v":0},{"$f":"+SB18b!D170","v":0},{"$f":"+SB18b!E170","v":0},{"$f":"+SB18b!F170","v":0},{"$f":"+SB18b!G170","v":0},{"$f":"+SB18b!H170","v":0},{"$f":"+SB18b!I170","v":0},{"$f":"+SB18b!J170","v":0},{"$f":"+SB18b!K170","v":0},{"$f":"+SB18b!L170","v":0},{"$f":"+SB18b!M170","v":0}]
["Immature",null,{"$f":"+SB18b!C173","v":0},{"$f":"+SB18b!D173","v":0},{"$f":"+SB18b!E173","v":0},{"$f":"+SB18b!F173","v":0},{"$f":"+SB18b!G173","v":0},{"$f":"+SB18b!H173","v":0},{"$f":"+SB18b!I173","v":0},{"$f":"+SB18b!J173","v":0},{"$f":"+SB18b!K173","v":0},{"$f":"+SB18b!L173","v":0},{"$f":"+SB18b!M173","v":0}]
["Living Resources",null,{"$f":"+C73+C74","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Total Upgrading of Existing Assets to be adjusted","2a",{"$f":"C87+C90+C91+C94+C97+C98+SUM(C101:C107)+C110","v":0},{"$f":"D87+D90+D91+D94+D97+D98+SUM(D101:D107)+D110","v":0},0,0,0,0,0,0,0,0,0]
["Roads Infrastructure",null,{"$f":"SB18e!C9","v":0},{"$f":"SB18e!D9","v":0},{"$f":"SB18e!E9","v":0},{"$f":"SB18e!F9","v":0},{"$f":"SB18e!G9","v":0},{"$f":"SB18e!H9","v":0},{"$f":"SB18e!I9","v":0},{"$f":"SB18e!J9","v":0},{"$f":"SB18e!K9","v":0},{"$f":"SB18e!L9","v":0},{"$f":"SB18e!M9","v":0}]
["Storm water Infrastructure",null,{"$f":"SB18e!C14","v":0},{"$f":"SB18e!D14","v":0},{"$f":"SB18e!E14","v":0},{"$f":"SB18e!F14","v":0},{"$f":"SB18e!G14","v":0},{"$f":"SB18e!H14","v":0},{"$f":"SB18e!I14","v":0},{"$f":"SB18e!J14","v":0},{"$f":"SB18e!K14","v":0},{"$f":"SB18e!L14","v":0},{"$f":"SB18e!M14","v":0}]
["Electrical Infrastructure",null,{"$f":"SB18e!C18","v":0},{"$f":"SB18e!D18","v":0},{"$f":"SB18e!E18","v":0},{"$f":"SB18e!F18","v":0},{"$f":"SB18e!G18","v":0},{"$f":"SB18e!H18","v":0},{"$f":"SB18e!I18","v":0},{"$f":"SB18e!J18","v":0},{"$f":"SB18e!K18","v":0},{"$f":"SB18e!L18","v":0},{"$f":"SB18e!M18","v":0}]
["Water Supply Infrastructure",null,{"$f":"SB18e!C28","v":0},{"$f":"SB18e!D28","v":0},{"$f":"SB18e!E28","v":0},{"$f":"SB18e!F28","v":0},{"$f":"SB18e!G28","v":0},{"$f":"SB18e!H28","v":0},{"$f":"SB18e!I28","v":0},{"$f":"SB18e!J28","v":0},{"$f":"SB18e!K28","v":0},{"$f":"SB18e!L28","v":0},{"$f":"SB18e!M28","v":0}]
["Sanitation Infrastructure",null,{"$f":"SB18e!C39","v":0},{"$f":"SB18e!D39","v":0},{"$f":"SB18e!E39","v":0},{"$f":"SB18e!F39","v":0},{"$f":"SB18e!G39","v":0},{"$f":"SB18e!H39","v":0},{"$f":"SB18e!I39","v":0},{"$f":"SB18e!J39","v":0},{"$f":"SB18e!K39","v":0},{"$f":"SB18e!L39","v":0},{"$f":"SB18e!M39","v":0}]
["Solid Waste Infrastructure",null,{"$f":"SB18e!C46","v":0},{"$f":"SB18e!D46","v":0},{"$f":"SB18e!E46","v":0},{"$f":"SB18e!F46","v":0},{"$f":"SB18e!G46","v":0},{"$f":"SB18e!H46","v":0},{"$f":"SB18e!I46","v":0},{"$f":"SB18e!J46","v":0},{"$f":"SB18e!K46","v":0},{"$f":"SB18e!L46","v":0},{"$f":"SB18e!M46","v":0}]
["Rail Infrastructure",null,{"$f":"SB18e!C54","v":0},{"$f":"SB18e!D54","v":0},{"$f":"SB18e!E54","v":0},{"$f":"SB18e!F54","v":0},{"$f":"SB18e!G54","v":0},{"$f":"SB18e!H54","v":0},{"$f":"SB18e!I54","v":0},{"$f":"SB18e!J54","v":0},{"$f":"SB18e!K54","v":0},{"$f":"SB18e!L54","v":0},{"$f":"SB18e!M54","v":0}]
["Coastal Infrastructure",null,{"$f":"SB18e!C64","v":0},{"$f":"SB18e!D64","v":0},{"$f":"SB18e!E64","v":0},{"$f":"SB18e!F64","v":0},{"$f":"SB18e!G64","v":0},{"$f":"SB18e!H64","v":0},{"$f":"SB18e!I64","v":0},{"$f":"SB18e!J64","v":0},{"$f":"SB18e!K64","v":0},{"$f":"SB18e!L64","v":0},{"$f":"SB18e!M64","v":0}]
["Information and Communication Infrastructure",null,{"$f":"SB18e!C70","v":0},{"$f":"SB18e!D70","v":0},{"$f":"SB18e!E70","v":0},{"$f":"SB18e!F70","v":0},{"$f":"SB18e!G70","v":0},{"$f":"SB18e!H70","v":0},{"$f":"SB18e!I70","v":0},{"$f":"SB18e!J70","v":0},{"$f":"SB18e!K70","v":0},{"$f":"SB18e!L70","v":0},{"$f":"SB18e!M70","v":0}]
["Infrastructure",null,{"$f":"SUM(C78:C86)","v":0},{"$f":"SUM(D78:D86)","v":0},0,0,0,0,0,0,0,0,0]
["Community Facilities",null,{"$f":"SB18e!C77","v":0},{"$f":"SB18e!D77","v":0},{"$f":"SB18e!E77","v":0},{"$f":"SB18e!F77","v":0},{"$f":"SB18e!G77","v":0},{"$f":"SB18e!H77","v":0},{"$f":"SB18e!I77","v":0},{"$f":"SB18e!J77","v":0},{"$f":"SB18e!K77","v":0},{"$f":"SB18e!L77","v":0},{"$f":"SB18e!M77","v":0}]
["Sport and Recreation Facilities",null,{"$f":"SB18e!C100","v":0},{"$f":"SB18e!D100","v":0},{"$f":"SB18e!E100","v":0},{"$f":"SB18e!F100","v":0},{"$f":"SB18e!G100","v":0},{"$f":"SB18e!H100","v":0},{"$f":"SB18e!I100","v":0},{"$f":"SB18e!J100","v":0},{"$f":"SB18e!K100","v":0},{"$f":"SB18e!L100","v":0},{"$f":"SB18e!M100","v":0}]
["Community Assets",null,{"$f":"SUM(C88:C89)","v":0},{"$f":"SUM(D88:D89)","v":0},0,0,0,0,0,0,0,0,0]
["Heritage Assets",null,{"$f":"SB18e!C105","v":0},{"$f":"SB18e!D105","v":0},{"$f":"SB18e!E105","v":0},{"$f":"SB18e!F105","v":0},{"$f":"SB18e!G105","v":0},{"$f":"SB18e!H105","v":0},{"$f":"SB18e!I105","v":0},{"$f":"SB18e!J105","v":0},{"$f":"SB18e!K105","v":0},{"$f":"SB18e!L105","v":0},{"$f":"SB18e!M105","v":0}]
["Revenue Generating",null,{"$f":"SB18e!C113","v":0},{"$f":"SB18e!D113","v":0},{"$f":"SB18e!E113","v":0},{"$f":"SB18e!F113","v":0},{"$f":"SB18e!G113","v":0},{"$f":"SB18e!H113","v":0},{"$f":"SB18e!I113","v":0},{"$f":"SB18e!J113","v":0},{"$f":"SB18e!K113","v":0},{"$f":"SB18e!L113","v":0},{"$f":"SB18e!M113","v":0}]
["Non-revenue Generating",null,{"$f":"SB18e!C116","v":0},{"$f":"SB18e!D116","v":0},{"$f":"SB18e!E116","v":0},{"$f":"SB18e!F116","v":0},{"$f":"SB18e!G116","v":0},{"$f":"SB18e!H116","v":0},{"$f":"SB18e!I116","v":0},{"$f":"SB18e!J116","v":0},{"$f":"SB18e!K116","v":0},{"$f":"SB18e!L116","v":0},{"$f":"SB18e!M116","v":0}]
["Investment properties",null,{"$f":"SUM(C92:C93)","v":0},{"$f":"SUM(D92:D93)","v":0},0,0,0,0,0,0,0,0,0]
["Operational Buildings",null,{"$f":"SB18e!C121","v":0},{"$f":"SB18e!D121","v":0},{"$f":"SB18e!E121","v":0},{"$f":"SB18e!F121","v":0},{"$f":"SB18e!G121","v":0},{"$f":"SB18e!H121","v":0},{"$f":"SB18e!I121","v":0},{"$f":"SB18e!J121","v":0},{"$f":"SB18e!K121","v":0},{"$f":"SB18e!L121","v":0},{"$f":"SB18e!M121","v":0}]
["Housing",null,{"$f":"SB18e!C133","v":0},{"$f":"SB18e!D133","v":0},{"$f":"SB18e!E133","v":0},{"$f":"SB18e!F133","v":0},{"$f":"SB18e!G133","v":0},{"$f":"SB18e!H133","v":0},{"$f":"SB18e!I133","v":0},{"$f":"SB18e!J133","v":0},{"$f":"SB18e!K133","v":0},{"$f":"SB18e!L133","v":0},{"$f":"SB18e!M133","v":0}]
["Other Assets",6,{"$f":"SUM(C95:C96)","v":0},{"$f":"SUM(D95:D96)","v":0},0,0,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,{"$f":"SB18e!C138","v":0},{"$f":"SB18e!D138","v":0},{"$f":"SB18e!E138","v":0},{"$f":"SB18e!F138","v":0},{"$f":"SB18e!G138","v":0},{"$f":"SB18e!H138","v":0},{"$f":"SB18e!I138","v":0},{"$f":"SB18e!J138","v":0},{"$f":"SB18e!K138","v":0},{"$f":"SB18e!L138","v":0},{"$f":"SB18e!M138","v":0}]
["Servitudes",null,{"$f":"SB18e!C142","v":0},{"$f":"SB18e!D142","v":0},{"$f":"SB18e!E142","v":0},{"$f":"SB18e!F142","v":0},{"$f":"SB18e!G142","v":0},{"$f":"SB18e!H142","v":0},{"$f":"SB18e!I142","v":0},{"$f":"SB18e!J142","v":0},{"$f":"SB18e!K142","v":0},{"$f":"SB18e!L142","v":0},{"$f":"SB18e!M142","v":0}]
["Licences and Rights",null,{"$f":"SB18e!C143","v":0},{"$f":"SB18e!D143","v":0},{"$f":"SB18e!E143","v":0},{"$f":"SB18e!F143","v":0},{"$f":"SB18e!G143","v":0},{"$f":"SB18e!H143","v":0},{"$f":"SB18e!I143","v":0},{"$f":"SB18e!J143","v":0},{"$f":"SB18e!K143","v":0},{"$f":"SB18e!L143","v":0},{"$f":"SB18e!M143","v":0}]
["Intangible Assets",null,{"$f":"SUM(C99:C100)","v":0},{"$f":"SUM(D99:D100)","v":0},0,0,0,0,0,0,0,0,0]
["Computer Equipment",null,{"$f":"SB18e!C151","v":0},{"$f":"SB18e!D151","v":0},{"$f":"SB18e!E151","v":0},{"$f":"SB18e!F151","v":0},{"$f":"SB18e!G151","v":0},{"$f":"SB18e!H151","v":0},{"$f":"SB18e!I151","v":0},{"$f":"SB18e!J151","v":0},{"$f":"SB18e!K151","v":0},{"$f":"SB18e!L151","v":0},{"$f":"SB18e!M151","v":0}]
["Furniture and Office Equipment",null,{"$f":"SB18e!C154","v":0},{"$f":"SB18e!D154","v":0},{"$f":"SB18e!E154","v":0},{"$f":"SB18e!F154","v":0},{"$f":"SB18e!G154","v":0},{"$f":"SB18e!H154","v":0},{"$f":"SB18e!I154","v":0},{"$f":"SB18e!J154","v":0},{"$f":"SB18e!K154","v":0},{"$f":"SB18e!L154","v":0},{"$f":"SB18e!M154","v":0}]
["Machinery and Equipment",null,{"$f":"SB18e!C157","v":0},{"$f":"SB18e!D157","v":0},{"$f":"SB18e!E157","v":0},{"$f":"SB18e!F157","v":0},{"$f":"SB18e!G157","v":0},{"$f":"SB18e!H157","v":0},{"$f":"SB18e!I157","v":0},{"$f":"SB18e!J157","v":0},{"$f":"SB18e!K157","v":0},{"$f":"SB18e!L157","v":0},{"$f":"SB18e!M157","v":0}]
["Transport Assets",null,{"$f":"SB18e!C160","v":0},{"$f":"SB18e!D160","v":0},{"$f":"SB18e!E160","v":0},{"$f":"SB18e!F160","v":0},{"$f":"SB18e!G160","v":0},{"$f":"SB18e!H160","v":0},{"$f":"SB18e!I160","v":0},{"$f":"SB18e!J160","v":0},{"$f":"SB18e!K160","v":0},{"$f":"SB18e!L160","v":0},{"$f":"SB18e!M160","v":0}]
["Land",null,{"$f":"SB18e!C163","v":0},{"$f":"SB18e!D163","v":0},{"$f":"SB18e!E163","v":0},{"$f":"SB18e!F163","v":0},{"$f":"SB18e!G163","v":0},{"$f":"SB18e!H163","v":0},{"$f":"SB18e!I163","v":0},{"$f":"SB18e!J163","v":0},{"$f":"SB18e!K163","v":0},{"$f":"SB18e!L163","v":0},{"$f":"SB18e!M163","v":0}]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SB18e!C166","v":0},{"$f":"SB18e!D166","v":0},{"$f":"SB18e!E166","v":0},{"$f":"SB18e!F166","v":0},{"$f":"SB18e!G166","v":0},{"$f":"SB18e!H166","v":0},{"$f":"SB18e!I166","v":0},{"$f":"SB18e!J166","v":0},{"$f":"SB18e!K166","v":0},{"$f":"SB18e!L166","v":0},{"$f":"SB18e!M166","v":0}]
["Mature",null,{"$f":"SB18e!C170","v":0},{"$f":"SB18e!D170","v":0},{"$f":"SB18e!E170","v":0},{"$f":"SB18e!F170","v":0},{"$f":"SB18e!G170","v":0},{"$f":"SB18e!H170","v":0},{"$f":"SB18e!I170","v":0},{"$f":"SB18e!J170","v":0},{"$f":"SB18e!K170","v":0},{"$f":"SB18e!L170","v":0},{"$f":"SB18e!M170","v":0}]
["Immature",null,{"$f":"SB18e!C173","v":0},{"$f":"SB18e!D173","v":0},{"$f":"SB18e!E173","v":0},{"$f":"SB18e!F173","v":0},{"$f":"SB18e!G173","v":0},{"$f":"SB18e!H173","v":0},{"$f":"SB18e!I173","v":0},{"$f":"SB18e!J173","v":0},{"$f":"SB18e!K173","v":0},{"$f":"SB18e!L173","v":0},{"$f":"SB18e!M173","v":0}]
["Living Resources",null,{"$f":"+C108+C109","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Total Capital Expenditure to be adjusted",4,{"$f":"C7+C42+C77","v":24034000},0,0,0,0,0,-21278167,-21278167,2755833,1000000,1000000]
["Roads Infrastructure",null,{"$f":"C8+C43+C78","v":5575063},0,0,0,0,0,-5575063,-5575063,0,0,0]
["Storm water Infrastructure",null,{"$f":"C9+C44+C79","v":0},0,0,0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,{"$f":"C10+C45+C80","v":0},0,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,{"$f":"C11+C46+C81","v":0},0,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,{"$f":"C12+C47+C82","v":0},0,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,{"$f":"C13+C48+C83","v":0},0,0,0,0,0,0,0,0,0,0]
["Rail Infrastructure",null,{"$f":"C14+C49+C84","v":0},0,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,{"$f":"C15+C50+C85","v":0},0,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,{"$f":"C16+C51+C86","v":0},0,0,0,0,0,0,0,0,0,0]
["Infrastructure",null,{"$f":"C17+C52+C87","v":5575063},0,0,0,0,0,-5575063,-5575063,0,0,0]
["Community Facilities",null,{"$f":"C18+C53+C88","v":9856809},0,0,0,0,0,-9856809,-9856809,0,0,0]
["Sport and Recreation Facilities",null,{"$f":"C19+C54+C89","v":2673928},0,0,0,0,0,-2673928,-2673928,0,0,0]
["Community Assets",null,{"$f":"C20+C55+C90","v":12530737},0,0,0,0,0,-12530737,-12530737,0,0,0]
["Heritage Assets",null,{"$f":"C21+C56+C91","v":0},0,0,0,0,0,0,0,0,0,0]
["Revenue Generating",null,{"$f":"C22+C57+C92","v":0},0,0,0,0,0,0,0,0,0,0]
["Non-revenue Generating",null,{"$f":"C23+C58+C93","v":0},{"$f":"D23+D58+D93","v":0},0,0,0,0,0,0,0,0,0]
["Investment properties",null,0,{"$f":"D24+D59+D94","v":0},0,0,0,0,0,0,0,0,0]
["Operational Buildings",null,0,{"$f":"D25+D60+D95","v":0},0,0,0,0,0,0,0,0,0]
["Housing",null,0,{"$f":"D26+D61+D96","v":0},0,0,0,0,0,0,0,0,0]
["Other Assets",null,0,{"$f":"D27+D62+D97","v":0},0,0,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,0,{"$f":"D28+D63+D98","v":0},0,0,0,0,0,0,0,0,0]
["Servitudes",null,0,{"$f":"D29+D64+D99","v":0},0,0,0,0,0,0,0,0,0]
["Licences and Rights",null,0,{"$f":"D30+D65+D100","v":0},0,0,0,0,0,0,0,0,0]
["Intangible Assets",null,0,{"$f":"D31+D66+D101","v":0},0,0,0,0,0,0,0,0,0]
["Computer Equipment",null,814100,{"$f":"D32+D67+D102","v":0},0,0,0,0,-364100,-364100,450000,200000,200000]
["Furniture and Office Equipment",null,714100,{"$f":"D33+D68+D103","v":0},0,0,0,0,-514100,-514100,200000,300000,300000]
["Machinery and Equipment",null,3000000,{"$f":"D34+D69+D104","v":0},0,0,0,0,-1594167,-1594167,1405833,0,0]
["Transport Assets",null,1400000,{"$f":"D35+D70+D105","v":0},0,0,0,0,-700000,-700000,700000,500000,500000]
["Land",null,0,{"$f":"D36+D71+D106","v":0},0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,{"$f":"D37+D72+D107","v":0},0,0,0,0,0,0,0,0,0]
["Mature",null,0,0,0,0,0,0,0,0,0,0,0]
["Immature",null,0,0,0,0,0,0,0,0,0,0,0]
["Living Resources",null,{"$f":"+C143+C144","v":0},0,0,0,0,0,0,0,0,0,0]
["TOTAL CAPITAL EXPENDITURE to be adjusted",4,{"$f":"C7+C42+C77","v":24034000},{"$f":"D7+D42+D77","v":0},0,0,0,0,-21278167,-21278167,2755833,1000000,1000000]
[]
["ASSET REGISTER SUMMARY - PPE (WDV)",5,{"$f":"C158+C161+C162+C165+C168+C169+SUM(C172:C178)","v":246178955},{"$f":"D158+D161+D162+D165+D168+D169+SUM(D172:D178)","v":0},0,0,0,0,-2166612,-2166612,244012343,251340851,263456562]
[{"$f":"+A8","v":"Roads Infrastructure"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":103512040},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":13447467},{"$f":"SUM(E149:I149)","v":13447467},{"$f":"IF(D149=0,C149+J149,D149+J149)","v":116959507},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":122617173},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":128912936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0110",1000]
["Storm water Infrastructure",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},0,{"$f":"IF(D150=0,C150+J150,D150+J150)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0160",2000]
["Electrical Infrastructure",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},0,{"$f":"IF(D151=0,C151+J151,D151+J151)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0200",3000]
["Water Supply Infrastructure",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},0,{"$f":"IF(D152=0,C152+J152,D152+J152)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0300",4000]
["Sanitation Infrastructure",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},0,{"$f":"IF(D153=0,C153+J153,D153+J153)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0410",5000]
["Solid Waste Infrastructure",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0480",6000]
["Rail Infrastructure",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0560",7000]
["Coastal Infrastructure",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0660",8000]
["Information and Communication Infrastructure",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0720",9000]
["Infrastructure",null,{"$f":"SUM(C149:C157)","v":103512040},0,0,0,0,0,13447467,13447467,116959507,{"$f":"SUM(L149:L157)","v":122617173},{"$f":"SUM(M149:M157)","v":128912936}]
[]
[]
[{"$f":"+A20","v":"Community Assets"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":115181323},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":-21272341},{"$f":"SUM(E161:I161)","v":-21272341},{"$f":"IF(D161=0,C161+J161,D161+J161)","v":93908982},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":98184154},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":103251017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0770",10000]
[{"$f":"+A21","v":"Heritage Assets"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUM(E162:I162)","v":0},0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1050",11000]
[]
[]
[{"$f":"+A24","v":"Investment properties"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":14765000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":-849000},{"$f":"SUM(E165:I165)","v":-849000},{"$f":"IF(D165=0,C165+J165,D165+J165)","v":13916000},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":13916000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":13916000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1110",12000]
[]
[]
[{"$f":"+A27","v":"Other Assets"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":170036},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":5910286},{"$f":"SUM(E168:I168)","v":5910286},{"$f":"IF(D168=0,C168+J168,D168+J168)","v":6080322},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":6330434},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":6657518},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1180",13000]
[{"$f":"+A28","v":"Biological or Cultivated Assets"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUM(E169:I169)","v":0},{"$f":"IF(D169=0,C169+J169,D169+J169)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1360",14000]
[]
[]
[{"$f":"+A31","v":"Intangible Assets"},null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":18038},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":17429},{"$f":"SUM(E172:I172)","v":17429},{"$f":"IF(D172=0,C172+J172,D172+J172)","v":35467},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":-2077},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":-3459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1370",15000]
["Computer Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":1345983},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":334504},{"$f":"SUM(E173:I173)","v":334504},{"$f":"IF(D173=0,C173+J173,D173+J173)","v":1680487},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":1053517},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":1120558},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1470",16000]
["Furniture and Office Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":2303479},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":592191},592191,2895670,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":3130454},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":3271976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1490",17000]
["Machinery and Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":3050719},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":-1476684},-1476684,1574035,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":-339641},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":-328809},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1510",18000]
["Transport Assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":5104337},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":-832464},-832464,4271873,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":3760837},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":3968825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1530",19000]
["Land",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":728000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":1962000},1962000,2690000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":2690000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":2690000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1550",20000]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1570",21000]
["Living Resources",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPCode,$AD:$AD)+SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_WIPOpBalance,$AE:$AE)","v":0},null,null,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A9Code,$AC:$AC)+SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_WIPCode,$AD:$AD)","v":0}]
["TOTAL ASSET REGISTER SUMMARY - PPE (WDV)",5,{"$f":"C158+C161+C162+C165+C168+C169+SUM(C172:C179)","v":246178955},{"$f":"D158+D161+D162+D165+D168+D169+SUM(D172:D179)","v":0},0,0,0,0,-2166612,-2166612,244012343,251340851,263456562]
[]
["EXPENDITURE OTHER ITEMS",null,{"$f":"SUM(C183:C184)","v":27581098},{"$f":"SUM(D183:D184)","v":0},0,0,0,0,-2322029,-2322029,25259069,28822249,29542804]
["Depreciation & asset impairment",null,{"$f":"SB18d!C177","v":16521546},{"$f":"SB18d!D177","v":0},{"$f":"SB18d!E177","v":0},{"$f":"SB18d!F177","v":0},{"$f":"SB18d!G177","v":0},{"$f":"SB18d!H177","v":0},{"$f":"SB18d!I177","v":-2122029},{"$f":"SB18d!J177","v":-2122029},{"$f":"SB18d!K177","v":14399517},{"$f":"SB18d!L177","v":17265017},{"$f":"SB18d!M177","v":17696641}]
["Repairs and Maintenance by asset class",3,{"$f":"C194+C197+C198+C201+C204+C205+SUM(C208:C214)+C217","v":11059552},{"$f":"D194+D197+D198+D201+D204+D205+SUM(D208:D214)+D217","v":0},0,0,0,0,-200000,-200000,10859552,11557232,11846163]
[{"$f":"+A8","v":"Roads Infrastructure"},null,{"$f":"SB18c!C9","v":7000000},{"$f":"SB18c!D9","v":0},{"$f":"SB18c!E9","v":0},{"$f":"SB18c!F9","v":0},{"$f":"SB18c!G9","v":0},{"$f":"SB18c!H9","v":0},{"$f":"SB18c!I9","v":200000},{"$f":"SB18c!J9","v":200000},{"$f":"SB18c!K9","v":7200000},{"$f":"SB18c!L9","v":7315000},{"$f":"SB18c!M9","v":7497875}]
["Storm water Infrastructure",null,{"$f":"SB18c!C14","v":0},{"$f":"SB18c!D14","v":0},{"$f":"SB18c!E14","v":0},{"$f":"SB18c!F14","v":0},{"$f":"SB18c!G14","v":0},{"$f":"SB18c!H14","v":0},{"$f":"SB18c!I14","v":0},{"$f":"SB18c!J14","v":0},{"$f":"SB18c!K14","v":0},{"$f":"SB18c!L14","v":0},{"$f":"SB18c!M14","v":0}]
["Electrical Infrastructure",null,{"$f":"SB18c!C18","v":0},{"$f":"SB18c!D18","v":0},{"$f":"SB18c!E18","v":0},{"$f":"SB18c!F18","v":0},{"$f":"SB18c!G18","v":0},{"$f":"SB18c!H18","v":0},{"$f":"SB18c!I18","v":0},{"$f":"SB18c!J18","v":0},{"$f":"SB18c!K18","v":0},{"$f":"SB18c!L18","v":0},{"$f":"SB18c!M18","v":0}]
["Water Supply Infrastructure",null,{"$f":"SB18c!C28","v":0},{"$f":"SB18c!D28","v":0},{"$f":"SB18c!E28","v":0},{"$f":"SB18c!F28","v":0},{"$f":"SB18c!G28","v":0},{"$f":"SB18c!H28","v":0},{"$f":"SB18c!I28","v":0},{"$f":"SB18c!J28","v":0},{"$f":"SB18c!K28","v":0},{"$f":"SB18c!L28","v":0},{"$f":"SB18c!M28","v":0}]
["Sanitation Infrastructure",null,{"$f":"SB18c!C39","v":0},{"$f":"SB18c!D39","v":0},{"$f":"SB18c!E39","v":0},{"$f":"SB18c!F39","v":0},{"$f":"SB18c!G39","v":0},{"$f":"SB18c!H39","v":0},{"$f":"SB18c!I39","v":0},{"$f":"SB18c!J39","v":0},{"$f":"SB18c!K39","v":0},{"$f":"SB18c!L39","v":0},{"$f":"SB18c!M39","v":0}]
["Solid Waste Infrastructure",null,{"$f":"SB18c!C46","v":0},{"$f":"SB18c!D46","v":0},{"$f":"SB18c!E46","v":0},{"$f":"SB18c!F46","v":0},{"$f":"SB18c!G46","v":0},{"$f":"SB18c!H46","v":0},{"$f":"SB18c!I46","v":0},{"$f":"SB18c!J46","v":0},{"$f":"SB18c!K46","v":0},{"$f":"SB18c!L46","v":0},{"$f":"SB18c!M46","v":0}]
["Rail Infrastructure",null,{"$f":"SB18c!C54","v":0},{"$f":"SB18c!D54","v":0},{"$f":"SB18c!E54","v":0},{"$f":"SB18c!F54","v":0},{"$f":"SB18c!G54","v":0},{"$f":"SB18c!H54","v":0},{"$f":"SB18c!I54","v":0},{"$f":"SB18c!J54","v":0},{"$f":"SB18c!K54","v":0},{"$f":"SB18c!L54","v":0},{"$f":"SB18c!M54","v":0}]
["Coastal Infrastructure",null,{"$f":"SB18c!C64","v":0},{"$f":"SB18c!D64","v":0},{"$f":"SB18c!E64","v":0},{"$f":"SB18c!F64","v":0},{"$f":"SB18c!G64","v":0},{"$f":"SB18c!H64","v":0},{"$f":"SB18c!I64","v":0},{"$f":"SB18c!J64","v":0},{"$f":"SB18c!K64","v":0},{"$f":"SB18c!L64","v":0},{"$f":"SB18c!M64","v":0}]
["Information and Communication Infrastructure",null,{"$f":"SB18c!C70","v":0},{"$f":"SB18c!D70","v":0},{"$f":"SB18c!E70","v":0},{"$f":"SB18c!F70","v":0},{"$f":"SB18c!G70","v":0},{"$f":"SB18c!H70","v":0},{"$f":"SB18c!I70","v":0},{"$f":"SB18c!J70","v":0},{"$f":"SB18c!K70","v":0},{"$f":"SB18c!L70","v":0},{"$f":"SB18c!M70","v":0}]
["Infrastructure",null,{"$f":"SUM(C185:C193)","v":7000000},{"$f":"SUM(D185:D193)","v":0},0,0,0,0,200000,200000,7200000,7315000,7497875]
["Community Facilities",null,{"$f":"SB18c!C77","v":1000000},{"$f":"SB18c!D77","v":0},{"$f":"SB18c!E77","v":0},{"$f":"SB18c!F77","v":0},{"$f":"SB18c!G77","v":0},{"$f":"SB18c!H77","v":0},{"$f":"SB18c!I77","v":800000},{"$f":"SB18c!J77","v":800000},{"$f":"SB18c!K77","v":1800000},{"$f":"SB18c!L77","v":1045000},{"$f":"SB18c!M77","v":1071125}]
["Sport and Recreation Facilities",null,{"$f":"SB18c!C100","v":1000000},{"$f":"SB18c!D100","v":0},{"$f":"SB18c!E100","v":0},{"$f":"SB18c!F100","v":0},{"$f":"SB18c!G100","v":0},{"$f":"SB18c!H100","v":0},{"$f":"SB18c!I100","v":-500000},{"$f":"SB18c!J100","v":-500000},{"$f":"SB18c!K100","v":500000},{"$f":"SB18c!L100","v":1045000},{"$f":"SB18c!M100","v":1071125}]
["Community Assets",null,{"$f":"SUM(C195:C196)","v":2000000},{"$f":"SUM(D195:D196)","v":0},0,0,0,0,300000,300000,2300000,2090000,2142250]
["Heritage Assets",null,{"$f":"SB18c!C105","v":0},{"$f":"SB18c!D105","v":0},{"$f":"SB18c!E105","v":0},{"$f":"SB18c!F105","v":0},{"$f":"SB18c!G105","v":0},{"$f":"SB18c!H105","v":0},{"$f":"SB18c!I105","v":0},{"$f":"SB18c!J105","v":0},{"$f":"SB18c!K105","v":0},{"$f":"SB18c!L105","v":0},{"$f":"SB18c!M105","v":0}]
["Revenue Generating",null,{"$f":"SB18c!C113","v":0},{"$f":"SB18c!D113","v":0},{"$f":"SB18c!E113","v":0},{"$f":"SB18c!F113","v":0},{"$f":"SB18c!G113","v":0},{"$f":"SB18c!H113","v":0},{"$f":"SB18c!I113","v":0},{"$f":"SB18c!J113","v":0},{"$f":"SB18c!K113","v":0},{"$f":"SB18c!L113","v":0},{"$f":"SB18c!M113","v":0}]
["Non-revenue Generating",null,{"$f":"SB18c!C116","v":0},{"$f":"SB18c!D116","v":0},{"$f":"SB18c!E116","v":0},{"$f":"SB18c!F116","v":0},{"$f":"SB18c!G116","v":0},{"$f":"SB18c!H116","v":0},{"$f":"SB18c!I116","v":0},{"$f":"SB18c!J116","v":0},{"$f":"SB18c!K116","v":0},{"$f":"SB18c!L116","v":0},{"$f":"SB18c!M116","v":0}]
["Investment properties",null,{"$f":"SUM(C199:C200)","v":0},{"$f":"SUM(D199:D200)","v":0},0,0,0,0,0,0,0,0,0]
["Operational Buildings",null,{"$f":"SB18c!C121","v":1000000},{"$f":"SB18c!D121","v":0},{"$f":"SB18c!E121","v":0},{"$f":"SB18c!F121","v":0},{"$f":"SB18c!G121","v":0},{"$f":"SB18c!H121","v":0},{"$f":"SB18c!I121","v":-500000},{"$f":"SB18c!J121","v":-500000},{"$f":"SB18c!K121","v":500000},{"$f":"SB18c!L121","v":1045000},{"$f":"SB18c!M121","v":1071125}]
["Housing",null,{"$f":"SB18c!C133","v":0},{"$f":"SB18c!D133","v":0},{"$f":"SB18c!E133","v":0},{"$f":"SB18c!F133","v":0},{"$f":"SB18c!G133","v":0},{"$f":"SB18c!H133","v":0},{"$f":"SB18c!I133","v":0},{"$f":"SB18c!J133","v":0},{"$f":"SB18c!K133","v":0},{"$f":"SB18c!L133","v":0},{"$f":"SB18c!M133","v":0}]
["Other Assets",null,{"$f":"SUM(C202:C203)","v":1000000},{"$f":"SUM(D202:D203)","v":0},0,0,0,0,-500000,-500000,500000,1045000,1071125]
["Biological or Cultivated Assets",null,{"$f":"SB18c!C138","v":0},{"$f":"SB18c!D138","v":0},{"$f":"SB18c!E138","v":0},{"$f":"SB18c!F138","v":0},{"$f":"SB18c!G138","v":0},{"$f":"SB18c!H138","v":0},{"$f":"SB18c!I138","v":0},{"$f":"SB18c!J138","v":0},{"$f":"SB18c!K138","v":0},{"$f":"SB18c!L138","v":0},{"$f":"SB18c!M138","v":0}]
["Servitudes",null,{"$f":"SB18c!C142","v":0},{"$f":"SB18c!D142","v":0},{"$f":"SB18c!E142","v":0},{"$f":"SB18c!F142","v":0},{"$f":"SB18c!G142","v":0},{"$f":"SB18c!H142","v":0},{"$f":"SB18c!I142","v":0},{"$f":"SB18c!J142","v":0},{"$f":"SB18c!K142","v":0},{"$f":"SB18c!L142","v":0},{"$f":"SB18c!M142","v":0}]
["Licences and Rights",null,{"$f":"SB18c!C143","v":0},{"$f":"SB18c!D143","v":0},{"$f":"SB18c!E143","v":0},{"$f":"SB18c!F143","v":0},{"$f":"SB18c!G143","v":0},{"$f":"SB18c!H143","v":0},{"$f":"SB18c!I143","v":0},{"$f":"SB18c!J143","v":0},{"$f":"SB18c!K143","v":0},{"$f":"SB18c!L143","v":0},{"$f":"SB18c!M143","v":0}]
["Intangible Assets",null,{"$f":"SUM(C206:C207)","v":0},{"$f":"SUM(D206:D207)","v":0},0,0,0,0,0,0,0,0,0]
["Computer Equipment",null,{"$f":"SB18c!C151","v":0},{"$f":"SB18c!D151","v":0},{"$f":"SB18c!E151","v":0},{"$f":"SB18c!F151","v":0},{"$f":"SB18c!G151","v":0},{"$f":"SB18c!H151","v":0},{"$f":"SB18c!I151","v":0},{"$f":"SB18c!J151","v":0},{"$f":"SB18c!K151","v":0},{"$f":"SB18c!L151","v":0},{"$f":"SB18c!M151","v":0}]
["Furniture and Office Equipment",null,{"$f":"SB18c!C154","v":0},{"$f":"SB18c!D154","v":0},{"$f":"SB18c!E154","v":0},{"$f":"SB18c!F154","v":0},{"$f":"SB18c!G154","v":0},{"$f":"SB18c!H154","v":0},{"$f":"SB18c!I154","v":0},{"$f":"SB18c!J154","v":0},{"$f":"SB18c!K154","v":0},{"$f":"SB18c!L154","v":0},{"$f":"SB18c!M154","v":0}]
["Machinery and Equipment",null,{"$f":"SB18c!C157","v":0},{"$f":"SB18c!D157","v":0},{"$f":"SB18c!E157","v":0},{"$f":"SB18c!F157","v":0},{"$f":"SB18c!G157","v":0},{"$f":"SB18c!H157","v":0},{"$f":"SB18c!I157","v":0},{"$f":"SB18c!J157","v":0},{"$f":"SB18c!K157","v":0},{"$f":"SB18c!L157","v":0},{"$f":"SB18c!M157","v":0}]
["Transport Assets",null,{"$f":"SB18c!C160","v":1059552},{"$f":"SB18c!D160","v":0},{"$f":"SB18c!E160","v":0},{"$f":"SB18c!F160","v":0},{"$f":"SB18c!G160","v":0},{"$f":"SB18c!H160","v":0},{"$f":"SB18c!I160","v":-200000},{"$f":"SB18c!J160","v":-200000},{"$f":"SB18c!K160","v":859552},{"$f":"SB18c!L160","v":1107232},{"$f":"SB18c!M160","v":1134913}]
["Land",null,{"$f":"SB18c!C163","v":0},{"$f":"SB18c!D163","v":0},{"$f":"SB18c!E163","v":0},{"$f":"SB18c!F163","v":0},{"$f":"SB18c!G163","v":0},{"$f":"SB18c!H163","v":0},{"$f":"SB18c!I163","v":0},{"$f":"SB18c!J163","v":0},{"$f":"SB18c!K163","v":0},{"$f":"SB18c!L163","v":0},{"$f":"SB18c!M163","v":0}]
["Zoo's, Marine and Non-biological Animals",6,{"$f":"SB18c!C166","v":0},{"$f":"SB18c!D166","v":0},{"$f":"SB18c!E166","v":0},{"$f":"SB18c!F166","v":0},{"$f":"SB18c!G166","v":0},{"$f":"SB18c!H166","v":0},{"$f":"SB18c!I166","v":0},{"$f":"SB18c!J166","v":0},{"$f":"SB18c!K166","v":0},{"$f":"SB18c!L166","v":0},{"$f":"SB18c!M166","v":0}]
["Mature",null,{"$f":"SB18c!C170","v":0},{"$f":"SB18c!D170","v":0},{"$f":"SB18c!E170","v":0},{"$f":"SB18c!F170","v":0},{"$f":"SB18c!G170","v":0},{"$f":"SB18c!H170","v":0},{"$f":"SB18c!I170","v":0},{"$f":"SB18c!J170","v":0},{"$f":"SB18c!K170","v":0},{"$f":"SB18c!L170","v":0},{"$f":"SB18c!M170","v":0}]
["Immature",null,{"$f":"SB18c!C173","v":0},{"$f":"SB18c!D173","v":0},{"$f":"SB18c!E173","v":0},{"$f":"SB18c!F173","v":0},{"$f":"SB18c!G173","v":0},{"$f":"SB18c!H173","v":0},{"$f":"SB18c!I173","v":0},{"$f":"SB18c!J173","v":0},{"$f":"SB18c!K173","v":0},{"$f":"SB18c!L173","v":0},{"$f":"SB18c!M173","v":0}]
["Living Resources",null,{"$f":"+C215+C216","v":0},0,0,0,0,0,0,0,0,0,0]
["TOTAL EXPENDITURE OTHER ITEMS to be adjusted",null,{"$f":"+C183+C184","v":27581098},{"$f":"+D183+D184","v":0},0,0,0,0,-2322029,-2322029,25259069,28822249,29542804]
[]
["Renewal and upgrading of Existing Assets as % of total capex",null,{"$f":"IF(ISERROR((C42+C77)/C146),0,((C42+C77)/C146))","v":0},{"$f":"IF(ISERROR((D42+D77)/D146),0,((D42+D77)/D146))","v":0},null,null,null,null,null,null,{"$f":"IF(ISERROR((K42+K77)/K146),0,((K42+K77)/K146))","v":0},{"$f":"IF(ISERROR((L42+L77)/L146),0,((L42+L77)/L146))","v":0},{"$f":"IF(ISERROR((M42+M77)/M146),0,((M42+M77)/M146))","v":0}]
["Renewal and upgrading of Existing Assets as % of deprecn\"",null,{"$f":"IF(ISERROR((C42+C77)/C183),0,((C42+C77)/C183))","v":0},{"$f":"IF(ISERROR((D42+D77)/D183),0,((D42+D77)/D183))","v":0},null,null,null,null,null,null,{"$f":"IF(ISERROR((K42+K77)/K183),0,((K42+K77)/K183))","v":0},{"$f":"IF(ISERROR((L42+L77)/L183),0,((L42+L77)/L183))","v":0},{"$f":"IF(ISERROR((M42+M77)/M183),0,((M42+M77)/M183))","v":0}]
["R&M as a % of PPE",null,{"$f":"IF(ISERROR(C184/C180),0,(C184/C180))","v":4.4924847454974368E-2},{"$f":"IF(ISERROR(D184/D180),0,(D184/D180))","v":0},null,null,null,null,null,null,{"$f":"IF(ISERROR(K184/K180),0,(K184/K180))","v":4.4504109367942919E-2},{"$f":"IF(ISERROR(L184/L180),0,(L184/L180))","v":4.5982306314384207E-2},{"$f":"IF(ISERROR(M184/M180),0,(M184/M180))","v":4.4964387715649305E-2}]
["Renewal and upgrading and R&M as a % of PPE",null,{"$f":"IF(ISERROR((C42+C77+C184)/C180),0,((C42+C77+C184)/C180))","v":4.4924847454974368E-2},{"$f":"IF(ISERROR((D42+D77+D184)/D180),0,((D42+D77+D184)/D180))","v":0},null,null,null,null,null,null,{"$f":"IF(ISERROR((K42+K77+K184)/K180),0,((K42+K77+K184)/K180))","v":4.4504109367942919E-2},{"$f":"IF(ISERROR((L42+L77+L184)/L180),0,((L42+L77+L184)/L180))","v":4.5982306314384207E-2},{"$f":"IF(ISERROR((M42+M77+M184)/M180),0,((M42+M77+M184)/M180))","v":4.4964387715649305E-2}]
[]
[{"$f":"head27a","v":"References"}]
["1. Detail of new assets provided in Table SB18a"]
["2. Detail of renewal of existing assets provided in Table SB18b"]
["2a. Detail of upgrading of existing assets provided in Table SB18e"]
["3. Detail of Repairs and Maintenance by Asset Class provided in Table SB18c"]
["4. Must reconcile to total capital expenditure on Budgeted Capital Expenditure"]
["5. Must reconcile to Adjustments Budget Financial Position (written down value)"]
["6. Donated/contributed and assets funded by finance leases to be allocated to the respective category"]
["7. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["8. Additional cash-backed accumulated funds/unspent funds (MFMA section 18(1)(b) and section 28(2)(e)) identified after the Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably have been foreseen)"]
["9. Increases of funds approved under MFMA section 31"]
["10. Adjustments approved in accordance with MFMA section 29 "]
[{"$f":"'B4-FinPerf RE'!B273","v":0}]
["12. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (section 28(2)(f))"]
["13. G = B + C + D + E + F"]
["14. Adjusted Budget H = (A or A1) + G"]
[]
[]
[null,"Asset register balance check",{"$f":"SUM('B6-FinPos'!C22:C25)-'B9-Asset'!C180","v":-246160917},{"$f":"SUM('B6-FinPos'!D22:D25)-'B9-Asset'!D180","v":0},{"$f":"SUM('B6-FinPos'!E22:E25)-'B9-Asset'!E180","v":0},{"$f":"SUM('B6-FinPos'!F22:F25)-'B9-Asset'!F180","v":0},{"$f":"SUM('B6-FinPos'!G22:G25)-'B9-Asset'!G180","v":0},{"$f":"SUM('B6-FinPos'!H22:H25)-'B9-Asset'!H180","v":0},{"$f":"SUM('B6-FinPos'!I22:I25)-'B9-Asset'!I180","v":2184041},{"$f":"SUM('B6-FinPos'!J22:J25)-'B9-Asset'!J180","v":2184041},{"$f":"SUM('B6-FinPos'!K22:K25)-'B9-Asset'!K180","v":-243976876},{"$f":"SUM('B6-FinPos'!L22:L25)-'B9-Asset'!L180","v":-251342928},{"$f":"SUM('B6-FinPos'!M22:M25)-'B9-Asset'!M180","v":-263460021}]

{"sheet":"B10-SerDel","index":36,"n_rows":99,"n_cols":13,"rows_kept":99,"cut":false,"hidden":false,"merged":[[95,0,95,12],[93,0,93,12],[1,0,4,0],[1,1,4,1],[1,2,1,10],[89,0,89,12],[88,0,88,12],[90,0,90,12],[91,0,91,12]]}
[{"$f":"muni&\" - \"&_ADJ10&\" - \"&Date","v":"KZN226 Mkhambathini - Table B10 Basic service delivery measurement - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,7,8,9,10,11,12,13,14]
[null,null,"A","A1","B","C","D","E","F","G","H"]
["Household service targets",1]
["Water:"]
["Piped water inside dwelling",null,null,null,null,null,null,null,null,{"$f":"SUM(E8:I8)","v":0},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0}]
["Piped water inside yard (but not in dwelling)",null,null,null,null,null,null,null,null,0,0]
["Using public tap (at least min.service level)",2,null,null,null,null,null,null,null,0,0]
["Other water supply (at least min.service level)",null,null,null,null,null,null,null,null,0,0]
["Minimum Service Level and Above sub-total",null,{"$f":"SUM(C8:C11)","v":0},0,0,0,0,0,0,0,0,0,0]
["Using public tap (< min.service level)",3,0,null,null,null,null,null,null,0,0,0]
["Other water supply (< min.service level)","3,4",0,null,null,null,null,null,null,0,0,0]
["No water supply",null,0,null,null,null,null,null,null,0,0,0]
["Below Minimum Servic Level sub-total",null,{"$f":"SUM(C13:C15)","v":0},0,0,0,0,0,0,0,0,0,0]
["Total number of households",5,{"$f":"C12+C16","v":0},0,0,0,0,0,0,0,0,0,0]
["Sanitation/sewerage:"]
["Flush toilet (connected to sewerage)",null,null,null,null,null,null,null,null,{"$f":"SUM(E19:I19)","v":0},{"$f":"IF(D19=0,C19+J19,D19+J19)","v":0}]
["Flush toilet (with septic tank)",null,null,null,null,null,null,null,null,0,0]
["Chemical toilet",null,null,null,null,null,null,null,null,0,0]
["Pit toilet (ventilated)",null,null,null,null,null,null,null,null,0,0]
["Other toilet provisions (> min.service level)",null,null,null,null,null,null,null,null,0,0]
[{"$f":"$A$12","v":"Minimum Service Level and Above sub-total"},null,{"$f":"SUM(C19:C23)","v":0},0,0,0,0,0,0,0,0,0,0]
["Bucket toilet",null,null,null,null,null,null,null,null,0,0]
["Other toilet provisions (< min.service level)",null,0,null,null,null,null,null,null,0,0,0]
["No toilet provisions",null,0,null,null,null,null,null,null,0,0,0]
[{"$f":"$A$16","v":"Below Minimum Servic Level sub-total"},null,{"$f":"SUM(C25:C27)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$17","v":"Total number of households"},{"$f":"$B$17","v":5},{"$f":"C24+C28","v":0},0,0,0,0,0,0,0,0,0,0]
["Energy:"]
["Electricity (at least min. service level)",null,null,null,null,null,null,null,null,{"$f":"SUM(E31:I31)","v":0},{"$f":"IF(D31=0,C31+J31,D31+J31)","v":0}]
["Electricity - prepaid (> min.service level)",null,null,null,null,null,null,null,null,0,0]
[{"$f":"$A$12","v":"Minimum Service Level and Above sub-total"},null,{"$f":"SUM(C31:C32)","v":0},0,0,0,0,0,0,0,0,0,0]
["Electricity (< min.service level)",null,null,null,null,null,null,null,null,0,0]
["Electricity - prepaid (< min. service level)",null,null,null,null,null,null,null,null,0,0]
["Other energy sources",null,null,null,null,null,null,null,null,0,0]
[{"$f":"$A$16","v":"Below Minimum Servic Level sub-total"},null,{"$f":"SUM(C34:C36)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$17","v":"Total number of households"},{"$f":"$B$17","v":5},{"$f":"C33+C37","v":0},0,0,0,0,0,0,0,0,0,0]
["Refuse:"]
["Removed at least once a week (min.service)",null,null,null,null,null,null,null,null,{"$f":"SUM(E40:I40)","v":0},{"$f":"IF(D40=0,C40+J40,D40+J40)","v":0}]
[{"$f":"$A$12","v":"Minimum Service Level and Above sub-total"},null,{"$f":"SUM(C40)","v":0},0,0,0,0,0,0,{"$f":"SUM(E41:I41)","v":0},0,{"$f":"SUM(L40)","v":0},{"$f":"SUM(M40)","v":0}]
["Removed less frequently than once a week",null,null,null,null,null,null,null,null,0,0]
["Using communal refuse dump",null,null,null,null,null,null,null,null,0,0]
["Using own refuse dump",null,null,null,null,null,null,null,null,0,0]
["Other rubbish disposal",null,null,null,null,null,null,null,null,0,0]
["No rubbish disposal",null,null,null,null,null,null,null,null,0,0]
[{"$f":"$A$16","v":"Below Minimum Servic Level sub-total"},null,{"$f":"SUM(C42:C46)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$17","v":"Total number of households"},{"$f":"$B$17","v":5},{"$f":"C41+C47","v":0},0,0,0,0,0,0,{"$f":"J40+J47","v":0},{"$f":"K40+K47","v":0},{"$f":"L41+L47","v":0},{"$f":"M41+M47","v":0}]
[]
["Households receiving Free Basic Service",15]
["Water (6 kilolitres per household per month)",null,{"$f":"'SB5'!E263","v":0},{"$f":"'SB5'!F263","v":0},{"$f":"'SB5'!G263","v":0},{"$f":"'SB5'!H263","v":0},{"$f":"'SB5'!I263","v":0},{"$f":"'SB5'!J263","v":0},{"$f":"'SB5'!K263","v":0},{"$f":"SUM(E51:I51)","v":0},{"$f":"IF(D51=0,C51+J51,D51+J51)","v":0},{"$f":"'SB5'!N263","v":0},{"$f":"'SB5'!O263","v":0}]
["Sanitation (free minimum level service)",null,{"$f":"'SB5'!E275","v":0},{"$f":"'SB5'!F275","v":0},{"$f":"'SB5'!G275","v":0},{"$f":"'SB5'!H275","v":0},{"$f":"'SB5'!I275","v":0},{"$f":"'SB5'!J275","v":0},{"$f":"'SB5'!K275","v":0},{"$f":"SUM(E52:I52)","v":0},{"$f":"IF(D52=0,C52+J52,D52+J52)","v":0},{"$f":"'SB5'!N275","v":0},{"$f":"'SB5'!O275","v":0}]
["Electricity/other energy (50kwh per household per month)",null,{"$f":"'SB5'!E251","v":0},{"$f":"'SB5'!F251","v":0},{"$f":"'SB5'!G251","v":0},{"$f":"'SB5'!H251","v":0},{"$f":"'SB5'!I251","v":0},{"$f":"'SB5'!J251","v":0},{"$f":"'SB5'!K251","v":0},{"$f":"SUM(E53:I53)","v":0},{"$f":"IF(D53=0,C53+J53,D53+J53)","v":0},{"$f":"'SB5'!N251","v":0},{"$f":"'SB5'!O251","v":0}]
["Refuse (removed at least once a week)",null,{"$f":"'SB5'!E287","v":0},{"$f":"'SB5'!F287","v":0},{"$f":"'SB5'!G287","v":0},{"$f":"'SB5'!H287","v":0},{"$f":"'SB5'!I287","v":0},{"$f":"'SB5'!J287","v":0},{"$f":"'SB5'!K287","v":0},{"$f":"'SB5'!L287","v":0},{"$f":"'SB5'!M287","v":0},{"$f":"'SB5'!N287","v":0},{"$f":"'SB5'!O287","v":0}]
["Informal Settlements"]
["Cost of Free Basic Services provided (R'000)",16," "]
["Water (6 kilolitres per indigent household per month)",null,{"$f":"'SB1'!C23","v":0},{"$f":"'SB1'!D23","v":0},{"$f":"'SB1'!E23","v":0},{"$f":"'SB1'!F23","v":0},{"$f":"'SB1'!G23","v":0},{"$f":"'SB1'!H23","v":0},{"$f":"'SB1'!I23","v":0},{"$f":"SUM(E57:I57)","v":0},{"$f":"IF(D57=0,C57+J57,D57+J57)","v":0},{"$f":"'SB1'!L23","v":0},{"$f":"'SB1'!M23","v":0}]
["Sanitation (free sanitation service to indigent households)",null,{"$f":"'SB1'!C29","v":0},{"$f":"'SB1'!D29","v":0},{"$f":"'SB1'!E29","v":0},{"$f":"'SB1'!F29","v":0},{"$f":"'SB1'!G29","v":0},{"$f":"'SB1'!H29","v":0},{"$f":"'SB1'!I29","v":0},{"$f":"SUM(E58:I58)","v":0},{"$f":"IF(D58=0,C58+J58,D58+J58)","v":0},{"$f":"'SB1'!L29","v":0},{"$f":"'SB1'!M29","v":0}]
["Electricity/other energy (50kwh per indigent household per month)",null,{"$f":"'SB1'!C17","v":0},{"$f":"'SB1'!D17","v":0},{"$f":"'SB1'!E17","v":0},{"$f":"'SB1'!F17","v":0},{"$f":"'SB1'!G17","v":0},{"$f":"'SB1'!H17","v":0},{"$f":"'SB1'!I17","v":0},{"$f":"SUM(E59:I59)","v":0},{"$f":"IF(D59=0,C59+J59,D59+J59)","v":0},{"$f":"'SB1'!L17","v":0},{"$f":"'SB1'!M17","v":0}]
["Refuse (removed once a week for indigent households)",null,{"$f":"'SB1'!C36","v":0},{"$f":"'SB1'!D36","v":0},{"$f":"'SB1'!E36","v":0},{"$f":"'SB1'!F36","v":0},{"$f":"'SB1'!G36","v":0},{"$f":"'SB1'!H36","v":0},{"$f":"'SB1'!I36","v":0},{"$f":"SUM(E60:I60)","v":0},{"$f":"IF(D60=0,C60+J60,D60+J60)","v":0},{"$f":"'SB1'!L36","v":0},{"$f":"'SB1'!M36","v":0}]
["Cost of Free Basic Services provided - Informal Formal Settlements (R'000)",null,{"$f":"'SB5'!E260+'SB5'!E272+'SB5'!E284+'SB5'!E296","v":0},{"$f":"'SB5'!F260+'SB5'!F272+'SB5'!F284+'SB5'!F296","v":0},{"$f":"'SB5'!G260+'SB5'!G272+'SB5'!G284+'SB5'!G296","v":0},{"$f":"'SB5'!H260+'SB5'!H272+'SB5'!H284+'SB5'!H296","v":0},{"$f":"'SB5'!I260+'SB5'!I272+'SB5'!I284+'SB5'!I296","v":0},{"$f":"'SB5'!J260+'SB5'!J272+'SB5'!J284+'SB5'!J296","v":0},{"$f":"'SB5'!K260+'SB5'!K272+'SB5'!K284+'SB5'!K296","v":0},{"$f":"SUM(E61:I61)","v":0},{"$f":"IF(D61=0,C61+J61,D61+J61)","v":0},{"$f":"'SB5'!N260+'SB5'!N272+'SB5'!N284+'SB5'!N296","v":0},{"$f":"'SB5'!O260+'SB5'!O272+'SB5'!O284+'SB5'!O296","v":0}]
["Total cost of FBS provided  ",null,{"$f":"SUM(C57:C61)","v":0},{"$f":"SUM(D57:D61)","v":0},0,0,0,0,0,0,0,0,0]
[]
["Highest level of free service provided"]
["Property rates (R'000 value threshold)",null,0,null,null,null,null,null,null,{"$f":"SUM(E65:I65)","v":0},{"$f":"IF(D65=0,C65+J65,D65+J65)","v":0},0]
["Water (kilolitres per household per month)",null,null,null,null,null,null,null,null,0,0]
["Sanitation (kilolitres per household per month)",null,null,null,null,null,null,null,null,0,0]
["Sanitation (Rand per household per month)",null,null,null,null,null,null,null,null,0,0]
["Electricity (kw per household per month)",null,null,null,null,null,null,null,null,0,0]
["Refuse (average litres per week)",null,null,null,null,null,null,null,null,0,0]
["Revenue cost of free services provided (R'000)",17]
["Property rates (tariff adjustment) ( impermissable values per section 17 of MPRA)",null,null,null,null,null,null,null,null,{"$f":"SUM(E72:I72)","v":0},{"$f":"IF(D72=0,C72+J72,D72+J72)","v":0}]
["Property rates  exemptions, reductions and rebates and impermissable values in excess of section 17 of MPRA)",null,{"$f":"'SB1'!C10","v":5607090},{"$f":"'SB1'!D10","v":0},{"$f":"'SB1'!E10","v":0},{"$f":"'SB1'!F10","v":0},{"$f":"'SB1'!G10","v":0},{"$f":"'SB1'!H10","v":0},{"$f":"'SB1'!I10","v":-126602},-126602,5480488,{"$f":"'SB1'!L10","v":-5859409},{"$f":"'SB1'!M10","v":-6005896}]
["Water (in excess of 6 kilolitres per indigent household per month)",null,{"$f":"'SB1'!C22","v":0},{"$f":"'SB1'!D22","v":0},{"$f":"'SB1'!E22","v":0},{"$f":"'SB1'!F22","v":0},{"$f":"'SB1'!G22","v":0},{"$f":"'SB1'!H22","v":0},{"$f":"'SB1'!I22","v":0},0,0,{"$f":"'SB1'!L22","v":0},{"$f":"'SB1'!M22","v":0}]
["Sanitation (in excess of free sanitation service to indigent households)",null,{"$f":"'SB1'!C28","v":0},{"$f":"'SB1'!D28","v":0},{"$f":"'SB1'!E28","v":0},{"$f":"'SB1'!F28","v":0},{"$f":"'SB1'!G28","v":0},{"$f":"'SB1'!H28","v":0},{"$f":"'SB1'!I28","v":0},0,0,{"$f":"'SB1'!L28","v":0},{"$f":"'SB1'!M28","v":0}]
["Electricity/other energy (in excess of 50 kwh per indigent household per month)",null,{"$f":"'SB1'!C16","v":0},{"$f":"'SB1'!D16","v":0},{"$f":"'SB1'!E16","v":0},{"$f":"'SB1'!F16","v":0},{"$f":"'SB1'!G16","v":0},{"$f":"'SB1'!H16","v":0},{"$f":"'SB1'!I16","v":0},0,0,{"$f":"'SB1'!L16","v":0},{"$f":"'SB1'!M16","v":0}]
["Refuse (in excess of one removal a week for indigent households)",null,{"$f":"'SB1'!C35","v":0},{"$f":"'SB1'!D35","v":0},{"$f":"'SB1'!E35","v":0},{"$f":"'SB1'!F35","v":0},{"$f":"'SB1'!G35","v":0},{"$f":"'SB1'!H35","v":0},{"$f":"'SB1'!I35","v":0},0,0,{"$f":"'SB1'!L35","v":0},{"$f":"'SB1'!M35","v":0}]
["Municipal Housing - rental rebates",null,null,null,null,null,null,null,null,0,0]
["Housing - top structure subsidies",6,null,null,null,null,null,null,null,0,0]
["Other",null,null,null,null,null,null,null,null,0,0]
["Total revenue cost of subsidised services provided ",null,{"$f":"SUM(C68:C72)+SUM(C74:C80)","v":0},{"$f":"SUM(D72:D80)","v":0},0,0,0,0,-126602,-126602,5480488,-5859409,-6005896]
[{"$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"]
["6. Include value of subsidy provided by municipality above provincial subsidy level"]
["7. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["8. Additional cash-backed accumulated funds/unspent funds (MFMA section 18(1)(b) and section 28(2)(e)) identified after the Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably have been foreseen)"]
["9. Increases of funds approved under MFMA section 31"]
["10. Adjustments approved in accordance with MFMA section 29 "]
["11. Adjustments to transfers from National or Provincial Government"]
["12. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (section 28(2)(f))"]
["13. G = B + C + D + E + F"]
["14. Adjusted Budget H = (A or A1) + G"]
["15. Show number of households receiving at least these levels of services completely free"]
["16. Must reflect the cost to the municipality of providing the Free Basic Service"]
["17.Reflect the cost of free or subsidised services in excess to the National policy that are not funded from the Free Basic Services component of the Equitable Share"]

{"sheet":"SB1","index":37,"n_rows":153,"n_cols":30,"rows_kept":153,"cut":false,"hidden":false,"merged":[[148,0,148,12],[1,0,3,0],[1,1,3,1],[1,2,1,10],[144,0,144,12]]}
[{"$f":"muni&\" - \"&ADJB1&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB1 Supporting detail to 'Budgeted Financial Performance' - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,6,7,8,9,10,11,12,13]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["REVENUE ITEMS"]
["Non-exchange revenue by source"]
["Property rates"]
["Total Property Rates",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":38281238},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":1317593},{"$f":"SUM(E9:I9)","v":1317593},{"$f":"IF(D9=0,C9+J9,D9+J9)","v":39598831},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":40003894},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":41003991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1800","D"]
["Less Revenue Foregone (exemptions, reductions and rebates and impermissable values in excess of section 17 of MPRA)",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":5607090},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":-126602},{"$f":"SUM(E10:I10)","v":-126602},{"$f":"IF(D10=0,C10+J10,D10+J10)","v":5480488},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":-5859409},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":-6005896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1800","O"]
["Net Property Rates",null,{"$f":"C9-C10","v":32674148},{"$f":"D9-D10","v":0},0,0,0,0,1444195,1444195,34118343,45863303,47009887]
[]
["Exchange revenue service charges"]
["Service charges - Electricity"]
["Total Service charges - Electricity",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUM(E15:I15)","v":0},{"$f":"IF(D15=0,C15+J15,D15+J15)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0300","D"]
["Less Revenue Foregone (in excess of 50 kwh per indigent household per month)",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUM(E16:I16)","v":0},{"$f":"IF(D16=0,C16+J16,D16+J16)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0300","O"]
["Less Cost of Free Basis Services (50 kwh per indigent household per month)",null,{"$f":"'SB5'!E250","v":0},{"$f":"'SB5'!F250","v":0},{"$f":"'SB5'!G250","v":0},{"$f":"'SB5'!H250","v":0},{"$f":"'SB5'!I250","v":0},{"$f":"'SB5'!J250","v":0},{"$f":"'SB5'!K250","v":0},{"$f":"SUM(E17:I17)","v":0},{"$f":"IF(D17=0,C17+J17,D17+J17)","v":0},{"$f":"'SB5'!N250","v":0},{"$f":"'SB5'!O250","v":0}]
["Net Service charges - Electricity ",null,{"$f":"C15-C16","v":0},{"$f":"D15-D16-D17","v":0},0,0,0,0,0,0,{"$f":"K15-K16","v":0},{"$f":"L15-L16","v":0},0]
[]
["Service charges - Water "]
["Total Service charges - water ",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUM(E21:I21)","v":0},{"$f":"IF(D21=0,C21+J21,D21+J21)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400","D"]
["Less Revenue Foregone (in excess of 6 kilolitres per indigent household per month)",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUM(E22:I22)","v":0},{"$f":"IF(D22=0,C22+J22,D22+J22)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0400","O"]
["Less Cost of Free Basis Services (6 kilolitres per indigent household per month)",null,{"$f":"'SB5'!E262","v":0},{"$f":"'SB5'!F262","v":0},{"$f":"'SB5'!G262","v":0},{"$f":"'SB5'!H262","v":0},{"$f":"'SB5'!I262","v":0},{"$f":"'SB5'!J262","v":0},{"$f":"'SB5'!K262","v":0},{"$f":"SUM(E23:I23)","v":0},{"$f":"IF(D23=0,C23+J23,D23+J23)","v":0},{"$f":"'SB5'!N262","v":0},{"$f":"'SB5'!O262","v":0}]
["Net Service charges - Water ",null,{"$f":"C21-C22","v":0},{"$f":"D21-D22-D23","v":0},0,0,0,0,0,{"$f":"J21-J22-J23","v":0},{"$f":"K21-K22","v":0},{"$f":"L21-L22","v":0},0]
[]
["Service charges - Waste Water Management"]
["Total Service charges - Waste Water Management",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUM(E27:I27)","v":0},{"$f":"IF(D27=0,C27+J27,D27+J27)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0500","D"]
["Less Revenue Foregone (in excess of free sanitation service to indigent households)",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUM(E28:I28)","v":0},{"$f":"IF(D28=0,C28+J28,D28+J28)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0500","O"]
["Less Cost of Free Basis Services (free sanitation service to indigent households)",null,{"$f":"'SB5'!E274","v":0},{"$f":"'SB5'!F274","v":0},{"$f":"'SB5'!G274","v":0},{"$f":"'SB5'!H274","v":0},{"$f":"'SB5'!I274","v":0},{"$f":"'SB5'!J274","v":0},{"$f":"'SB5'!K274","v":0},{"$f":"SUM(E29:I29)","v":0},{"$f":"IF(D29=0,C29+J29,D29+J29)","v":0},{"$f":"'SB5'!N274","v":0},{"$f":"'SB5'!O274","v":0}]
["Net Service charges - Waste Water Management",null,{"$f":"C27-C28","v":0},{"$f":"D27-D28-D29","v":0},0,0,0,0,0,0,{"$f":"K27-K28","v":0},{"$f":"L27-L28","v":0},0]
[null,null,"."]
["Service charges - Waste Management"]
["Total refuse removal revenue",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":685460},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":5000},{"$f":"SUM(E33:I33)","v":5000},{"$f":"IF(D33=0,C33+J33,D33+J33)","v":690460},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":716305},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":734213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","D"]
["Total landfill revenue",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUM(E34:I34)","v":0},{"$f":"IF(D34=0,C34+J34,D34+J34)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0}]
["Less Revenue Foregone (in excess of one removal a week to indigent households)",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUM(E35:I35)","v":0},{"$f":"IF(D35=0,C35+J35,D35+J35)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0600","O"]
["Less Cost of Free Basis Services  (removed once a week to indigent households)",null,{"$f":"'SB5'!E286","v":0},{"$f":"'SB5'!F286","v":0},{"$f":"'SB5'!G286","v":0},{"$f":"'SB5'!H286","v":0},{"$f":"'SB5'!I286","v":0},{"$f":"'SB5'!J286","v":0},{"$f":"'SB5'!K286","v":0},{"$f":"SUM(E36:I36)","v":0},{"$f":"IF(D36=0,C36+J36,D36+J36)","v":0},{"$f":"'SB5'!N286","v":0},{"$f":"'SB5'!O286","v":0}]
["Service charges - Waste Management",null,{"$f":"SUM(C33:C34)-SUM(C35:C35)","v":685460},{"$f":"SUM(D33:D34)-SUM(D35:D36)","v":0},0,0,0,0,5000,5000,{"$f":"SUM(K33:K34)-SUM(K35:K35)","v":690460},{"$f":"SUM(L33:L34)-SUM(L35:L35)","v":716305},734213]
[]
[]
[]
[]
["EXPENDITURE ITEMS"]
["Employee related costs"]
["Basic Salaries and Wages",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":44641207},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E44:I44)","v":0},{"$f":"IF(D44=0,C44+J44,D44+J44)","v":44641207},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":46958621},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":48816962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001"]
["Pension and UIF Contributions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":7154426},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},0,7154426,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":7529769},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":7830761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002"]
["Medical Aid Contributions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":2696688},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},0,2696688,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":2838264},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":2951793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003"]
["Overtime",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":988480},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},0,988480,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":1040375},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":1081990},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004"]
["Performance Bonus",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":3541882},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},0,3541882,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":3727830},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":3876945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005"]
["Motor Vehicle Allowance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":501600},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E49:I49)","v":0},{"$f":"IF(D49=0,C49+J49,D49+J49)","v":501600},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":527933},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":549052},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006"]
["Cellphone Allowance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":334400},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E50:I50)","v":0},{"$f":"IF(D50=0,C50+J50,D50+J50)","v":334400},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":351958},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":366033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007"]
["Housing Allowances",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":154915},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E51:I51)","v":0},{"$f":"IF(D51=0,C51+J51,D51+J51)","v":154915},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":163052},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":169573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008"]
["Other benefits and allowances",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":397598},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},0,397598,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":418472},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":435210},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009"]
["Payments in lieu of leave",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":1305402},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},0,1305402,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":1373936},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":1428895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010"]
["Long service awards",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":579130},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},0,579130,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":609534},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":633915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011"]
["Post-retirement benefit obligations",4,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E55:I55)","v":0},{"$f":"IF(D55=0,C55+J55,D55+J55)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012"]
["Entertainment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E56:I56)","v":0},{"$f":"IF(D56=0,C56+J56,D56+J56)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013"]
["Scarcity",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E57:I57)","v":0},{"$f":"IF(D57=0,C57+J57,D57+J57)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014"]
["Acting and post related allowance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E58:I58)","v":0},{"$f":"IF(D58=0,C58+J58,D58+J58)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015"]
["In kind benefits",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E59:I59)","v":0},{"$f":"IF(D59=0,C59+J59,D59+J59)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016"]
["sub-total",null,{"$f":"SUM(C44:C59)","v":62295728},{"$f":"SUM(D44:D59)","v":0},0,0,0,0,0,0,62295728,65539744,68141129]
["Less: Employees costs capitalised to PPE",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E61:I61)","v":0},{"$f":"IF(D61=0,C61+J61,D61+J61)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2090"]
[{"$f":"\"Total \"&A43","v":"Total Employee related costs"},1,{"$f":"C60-C61","v":62295728},{"$f":"D60-D61","v":0},0,0,0,0,0,{"$f":"SUM(J60:J61)","v":0},{"$f":"SUM(K60:K61)","v":62295728},{"$f":"L60-L61","v":65539744},{"$f":"M60-M61","v":68141129}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2301"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2302"]
[]
["Depreciation and amortisation"]
["Depreciation of Property, Plant & Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":16468649},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":-2086866},{"$f":"SUM(E74:I74)","v":-2086866},{"$f":"IF(D74=0,C74+J74,D74+J74)","v":14381783},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":17209739},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":17639981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2301"]
["Lease amortisation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":52897},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":-35163},{"$f":"SUM(E75:I75)","v":-35163},{"$f":"IF(D75=0,C75+J75,D75+J75)","v":17734},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":55278},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":56660},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2302"]
["Capital asset impairment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E76:I76)","v":0},{"$f":"IF(D76=0,C76+J76,D76+J76)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2303"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2501"]
[{"$f":"\"Total \"&LEFT(A73,35)","v":"Total Depreciation and amortisation"},1,{"$f":"SUM(C74:C76)","v":16521546},{"$f":"SUM(D74:D76)","v":0},0,0,0,0,-2122029,-2122029,14399517,17265017,17696641]
[]
["Bulk purchases"]
["Electricity Bulk Purchases",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E81:I81)","v":0},{"$f":"IF(D81=0,C81+J81,D81+J81)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2501"]
["Water Bulk Purchases",null,null,null,null,null,null,null,null,{"$f":"SUM(E82:I82)","v":0},{"$f":"IF(D82=0,C82+J82,D82+J82)","v":0}]
["Total bulk purchases",1,{"$f":"C81","v":0},{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0]
[]
["Transfers and grants"]
["Cash transfers and grants",null,{"$f":"'SB15'!P44","v":0},{"$f":"'SB15'!P44","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E86:I86)","v":0},{"$f":"IF(D86=0,C86+J86,D86+J86)","v":0},{"$f":"'SB15'!Q44","v":0},{"$f":"'SB15'!R44","v":0}]
["Non-cash transfers and grants",null,{"$f":"'B4-FinPerf RE'!C46-'SB1'!C86","v":0},{"$f":"'B4-FinPerf RE'!C46-'SB1'!D86","v":0},null,null,null,null,{"$f":"'B4-FinPerf RE'!I46","v":0},{"$f":"SUM(E87:I87)","v":0},{"$f":"IF(D87=0,C87+J87,D87+J87)","v":0},{"$f":"'B4-FinPerf RE'!L46-'SB1'!L86","v":0},{"$f":"'B4-FinPerf RE'!M46-'SB1'!M86","v":0}]
["Total transfers and grants",null,{"$f":"SUM(C86:C87)","v":0},0,0,0,0,0,0,{"$f":"SUM(J86:J87)","v":0},{"$f":"SUM(K86:K87)","v":0},{"$f":"SUM(L86:L87)","v":0},{"$f":"SUM(M86:M87)","v":0}]
[]
["Contracted services"]
["Outsourced Services",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":7428960},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":1627500},{"$f":"SUM(E91:I91)","v":1627500},{"$f":"IF(D91=0,C91+J91,D91+J91)","v":9056460},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":7194335},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":7418434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2701"]
["Consultants and Professional Services",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":1735000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":840000},{"$f":"SUM(E92:I92)","v":840000},{"$f":"IF(D92=0,C92+J92,D92+J92)","v":2575000},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":1447325},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":1483508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2702"]
["Contractors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":27295952},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":520000},{"$f":"SUM(E93:I93)","v":520000},{"$f":"IF(D93=0,C93+J93,D93+J93)","v":27815952},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":29180270},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":25809777},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2703"]
["Total contracted services",null,{"$f":"SUM(C91:C93)","v":36459912},0,0,0,0,0,2987500,2987500,39447412,37821930,34711719]
[]
["Operational Costs"]
["Collection costs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E97:I97)","v":0},{"$f":"IF(D97=0,C97+J97,D97+J97)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2901"]
["Contributions to 'other' provisions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E98:I98)","v":0},{"$f":"IF(D98=0,C98+J98,D98+J98)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2902"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0}]
["Audit fees",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":2080000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":-100000},{"$f":"SUM(E100:I100)","v":-100000},{"$f":"IF(D100=0,C100+J100,D100+J100)","v":1980000},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":2173600},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":2227940},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2903"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0}]
["Other Operational Costs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":29691210},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":-1423229},{"$f":"SUM(E103:I103)","v":-1423229},{"$f":"IF(D103=0,C103+J103,D103+J103)","v":28267981},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":29972305},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":30710023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2904"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2901"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2902"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2903]
[]
["Total Other Operational Costs",1,{"$f":"+C97+C98+C100+C103","v":31771210},{"$f":"+D97+D98+D100+D103","v":0},0,0,0,0,-1523229,-1523229,30247981,32145905,32937963]
[]
["Repairs and Maintenance by Expenditure Item",14]
["Employee related costs",null,0,0,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E127:I127)","v":0},{"$f":"IF(D127=0,C127+J127,D127+J127)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0}]
["Inventory Consumed (Project Maintenance)",null,{"$f":"SB18c!C176","v":11059552},{"$f":"SB18c!D176","v":0},null,null,null,null,{"$f":"SB18c!I170","v":0},{"$f":"SUM(E128:I128)","v":0},{"$f":"IF(D128=0,C128+J128,D128+J128)","v":11059552},{"$f":"SB18c!L176","v":11557232},{"$f":"SB18c!M176","v":11846163}]
["Contracted Services",null,0,0,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E129:I129)","v":0},{"$f":"IF(D129=0,C129+J129,D129+J129)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0}]
["Other Expenditure",null,0,0,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUM(E130:I130)","v":0},{"$f":"IF(D130=0,C130+J130,D130+J130)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0}]
["Total Repairs and Maintenance Expenditure",15,{"$f":"SUM(C127:C130)","v":11059552},{"$f":"SUM(D127:D130)","v":0},0,0,0,0,0,0,11059552,11557232,11846163]
[]
[" Inventory Consumed"]
["Inventory Consumed - Water",null,{"$f":"-'SB2'!C38","v":0},{"$f":"-'SB2'!D38","v":0},{"$f":"-'SB2'!E38","v":0},{"$f":"-'SB2'!F38","v":0},{"$f":"-'SB2'!G38","v":0},{"$f":"-'SB2'!H38","v":0},{"$f":"-'SB2'!I38","v":0},{"$f":"SUM(E134:I134)","v":0},{"$f":"IF(D134=0,C134+J134,D134+J134)","v":0},{"$f":"-'SB2'!L38","v":0},{"$f":"-'SB2'!M38","v":0}]
["Inventory Consumed - Other",null,{"$f":"-'SB2'!C68-'SB2'!C78-'SB2'!C86-'SB2'!C95-'SB2'!C104-'SB2'!C120","v":4135672},{"$f":"-'SB2'!D68-'SB2'!D78-'SB2'!D86-'SB2'!D95-'SB2'!D104-'SB2'!D120","v":0},{"$f":"-'SB2'!E68-'SB2'!E78-'SB2'!E86-'SB2'!E95-'SB2'!E104-'SB2'!E120","v":0},{"$f":"-'SB2'!F68-'SB2'!F78-'SB2'!F86-'SB2'!F95-'SB2'!F104-'SB2'!F120","v":0},{"$f":"-'SB2'!G68-'SB2'!G78-'SB2'!G86-'SB2'!G95-'SB2'!G104-'SB2'!G120","v":0},{"$f":"-'SB2'!H68-'SB2'!H78-'SB2'!H86-'SB2'!H95-'SB2'!H104-'SB2'!H120","v":0},{"$f":"-'SB2'!I68-'SB2'!I78-'SB2'!I86-'SB2'!I95-'SB2'!I104-'SB2'!I120","v":-440000},{"$f":"SUM(E135:I135)","v":-440000},{"$f":"IF(D135=0,C135+J135,D135+J135)","v":3695672},{"$f":"-'SB2'!L68-'SB2'!L78-'SB2'!L86-'SB2'!L95-'SB2'!L104","v":4267277},{"$f":"-'SB2'!M68-'SB2'!M78-'SB2'!M86-'SB2'!M95-'SB2'!M104","v":4372710}]
["Total Inventory Consumed & Other Material",null,{"$f":"SUM(C134:C135)","v":4135672},{"$f":"SUM(D134:D135)","v":0},0,0,0,0,-440000,-440000,3695672,4267277,4372710]
[]
[{"$f":"head27a","v":"References"}]
["1. Must reconcile with 'Budgeted Financial Performance (Revenue and Expenditure)"]
["2. Must reconcile to supporting documentation on staff salaries"]
[]
["4. Expenditure to meet any unfunded obligations"]
["5. Special consideration may have to be given to including 'goodwill arising' or 'joint venture' budgets where circumstances require this (include separately under relevant notes)"]
["6. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["7. Additional cash-backed accumulated funds/unspent funds (section 18(1)(b) and section 28(2)(e) MFMA) identified after Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably be have for"]
["8. Increases of funds approved under section 31 MFMA"]
["9. Adjustments approved in accordance with section 29 MFMA"]
["10. Adjustments to funding allocations from National or Provincial Government"]
["11. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (sec"]
["12. G = B + C + D + E + F"]
["13. Adjusted Budget H = (A or A1) + G"]
["14. 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."]
["15. Must reconcile with Repairs and Maintenance by Asset Class (Total Repairs and Maintenance) on Table SA34c."]

{"sheet":"SB2","index":38,"n_rows":207,"n_cols":29,"rows_kept":207,"cut":false,"hidden":false,"merged":[[199,0,199,12],[1,1,3,1],[1,0,3,0],[1,2,1,10],[195,0,195,12]]}
[{"$f":"muni&\" - \"&ADJB2&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB2 Supporting detail to 'Financial Position Budget' - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,4,5,6,7,8,9,10,11]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["ASSETS"]
["Trade and other receivables from exchange transactions"]
["Electricity",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E8:I8)","v":0},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0111"]
["Water",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E9:I9)","v":0},{"$f":"IF(D9=0,C9+J9,D9+J9)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0112"]
["Waste",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":2483913},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":-953124},-953124,1530789,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":1560511},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":1581105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0113"]
["Waste Water",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0114"]
["Other trade receivables from exchange transactions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":326003},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":2300426},2300426,2626429,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":2557005},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":2536411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0115"]
["Gross: Trade and other receivables from exchange transactions",null,{"$f":"SUM(C8:C12)","v":2809916},{"$f":"SUM(D8:D12)","v":0},0,0,0,0,1347302,1347302,4157218,4117516,4117516]
["Less: Impairment for debt",1,{"$f":"SUM(C15:C19)","v":-52107},{"$f":"SUM(D15:D19)","v":0},0,0,0,0,-14004,-14004,-66111,-66111,-66111]
["Impairment for Electricity",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E15:I15)","v":0},{"$f":"IF(D15=0,C15+J15,D15+J15)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0118"]
["Impairment for Water",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0119"]
["Impairment for Waste",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0120"]
["Impairment for Waste Water",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0121"]
["Impairment for other trade receivalbes from exchange transactions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-52107},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":-14004},-14004,-66111,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-66111},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-66111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0122"]
["Total net Trade and other receivables from Exchange Transactions",null,{"$f":"+C13+C14","v":2757809},{"$f":"+D13+D14","v":0},0,0,0,0,1333298,1333298,4091107,4051405,4051405]
[" "]
["Receivables from non-exchange transactions"]
["Property rates",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":34994440},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":12103034},{"$f":"SUM(E23:I23)","v":12103034},{"$f":"IF(D23=0,C23+J23,D23+J23)","v":47097474},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":45404216},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":45404215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0126"]
["Less: Impairment of Property rates",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-36745825},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":-5490803},-5490803,-42236628,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-42158070},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-42185070},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0127"]
["Net Property rates",null,{"$f":"+C23+C24","v":-1751385},{"$f":"+D23+D24","v":0},0,0,0,0,6612231,6612231,4860846,3246146,3219145]
["Other receivables from non-exchange transactions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E26:I26)","v":0},{"$f":"IF(D26=0,C26+J26,D26+J26)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0129"]
["Impairment for other receivalbes from non-exchange transactions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130"]
["Net other receivables from non-exchange transactions",null,{"$f":"+C26+C27","v":0},{"$f":"+D26+D27","v":0},0,0,0,0,0,0,0,0,0]
["Total net Receivables from non-exchange transactions",null,{"$f":"+C25+C28","v":-1751385},{"$f":"+D25+D28","v":0},0,0,0,0,6612231,6612231,4860846,3246146,3219145]
[]
["Inventory"]
["Water"]
["  Opening Balance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E33:I33)","v":0},{"$f":"IF(D33=0,C33+J33,D33+J33)","v":0},{"$f":"K63","v":0},{"$f":"L63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1152"]
["  System Input Volume",null,{"$f":"SUM(C35:C37)","v":0},{"$f":"SUM(D35:D37)","v":0},{"$f":"SUM(E35:E37)","v":0},0,0,0,0,0,0,0,0]
["      Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E35:I35)","v":0},{"$f":"IF(D35=0,C35+J35,D35+J35)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1154"]
["      Bulk Purchases",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E36:I36)","v":0},{"$f":"IF(D36=0,C36+J36,D36+J36)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1155"]
["      Natural Sources",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E37:I37)","v":0},{"$f":"IF(D37=0,C37+J37,D37+J37)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1156"]
["  Authorised Consumption",12,{"$f":"C39+C48","v":0},{"$f":"D39+D48","v":0},{"$f":"E39+E48","v":0},0,0,0,0,0,0,0,0]
["      Billed Authorised Consumption",null,{"$f":"C40+C44","v":0},{"$f":"D40+D44","v":0},{"$f":"E40+E44","v":0},0,0,0,0,0,0,0,0]
["         Billed Metered Consumption",null,{"$f":"SUM(C41:C43)","v":0},{"$f":"SUM(D41:D43)","v":0},{"$f":"SUM(E41:E43)","v":0},0,0,0,0,0,0,0,0]
["          Free Basic Water",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E41:I41)","v":0},{"$f":"IF(D41=0,C41+J41,D41+J41)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1160"]
["          Subsidised Water",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E42:I42)","v":0},{"$f":"IF(D42=0,C42+J42,D42+J42)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1161"]
["          Revenue Water",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E43:I43)","v":0},{"$f":"IF(D43=0,C43+J43,D43+J43)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1162"]
["         Billed Unmetered Consumption",null,{"$f":"SUM(C45:C47)","v":0},{"$f":"SUM(D45:D47)","v":0},{"$f":"SUM(E45:E47)","v":0},0,0,0,0,0,0,0,0]
["          Free Basic Water",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E45:I45)","v":0},{"$f":"IF(D45=0,C45+J45,D45+J45)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1164"]
["          Subsidised Water",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E46:I46)","v":0},{"$f":"IF(D46=0,C46+J46,D46+J46)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1165"]
["          Revenue Water",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E47:I47)","v":0},{"$f":"IF(D47=0,C47+J47,D47+J47)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1166"]
["     UnBilled Authorised Consumption",null,{"$f":"SUM(C49:C50)","v":0},{"$f":"SUM(D49:D50)","v":0},{"$f":"SUM(E49:E50)","v":0},0,0,0,0,0,0,0,0]
["          Unbilled Metered Consumption",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E49:I49)","v":0},{"$f":"IF(D49=0,C49+J49,D49+J49)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1168"]
["          Unbilled Unmetered Consumption",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E50:I50)","v":0},{"$f":"IF(D50=0,C50+J50,D50+J50)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1169"]
["     Water Losses",null,{"$f":"C52+C55","v":0},{"$f":"D52+D55","v":0},{"$f":"E52+E55","v":0},0,0,0,0,0,0,0,0]
["         Apparent losses",null,{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},{"$f":"SUM(E53:E54)","v":0},0,0,0,0,0,0,0,0]
["           Unauthorised Consumption",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E53:I53)","v":0},{"$f":"IF(D53=0,C53+J53,D53+J53)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1172"]
["           Customer Meter Inaccuracies",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E54:I54)","v":0},{"$f":"IF(D54=0,C54+J54,D54+J54)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1173"]
["         Real losses",null,{"$f":"SUM(C56:C60)","v":0},{"$f":"SUM(D56:D60)","v":0},{"$f":"SUM(E56:E60)","v":0},0,0,0,0,0,0,0,0]
["           Leakage on Transmission and Distribution Mains",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E56:I56)","v":0},{"$f":"IF(D56=0,C56+J56,D56+J56)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1175"]
["           Leakage and Overflows at Storage Tanks/Reservoirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E57:I57)","v":0},{"$f":"IF(D57=0,C57+J57,D57+J57)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1176"]
["           Leakage on Service Connections up to the point of Customer Meter",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E58:I58)","v":0},{"$f":"IF(D58=0,C58+J58,D58+J58)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1177"]
["           Data Transfer and Management Errors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E59:I59)","v":0},{"$f":"IF(D59=0,C59+J59,D59+J59)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1178"]
["           Unavoidable Annual Real Losses",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E60:I60)","v":0},{"$f":"IF(D60=0,C60+J60,D60+J60)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1179"]
["  Non-revenue Water",null,{"$f":"C51+C48","v":0},{"$f":"D51+D48","v":0},{"$f":"E51+E48","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,"1180"]
["          Correction of Prior period errors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1181"]
["  Closing Balance Water",null,{"$f":"C33+C34+C38+C51","v":0},{"$f":"D33+D34+D38+D51","v":0},{"$f":"E33+E34+E38+E51","v":0},0,0,0,0,0,0,0,0]
[]
["Agricultural"]
["  Opening Balance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E66:I66)","v":0},{"$f":"IF(D66=0,C66+J66,D66+J66)","v":0},{"$f":"K72","v":0},{"$f":"L72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1184"]
["      Acquisitions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1185"]
["      Issues",13,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1186"]
["      Adjustments",14,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1187"]
["      Write-offs",15,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1188"]
["      Correction of Prior period errors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1189"]
["  Closing balance - Agricultural",null,{"$f":"SUM(C66:C71)","v":0},{"$f":"SUM(D66:D71)","v":0},{"$f":"SUM(E66:E71)","v":0},0,{"$f":"SUM(G66:G71)","v":0},{"$f":"SUM(H66:H71)","v":0},{"$f":"SUM(I66:I71)","v":0},{"$f":"SUM(J66:J71)","v":0},{"$f":"SUM(K66:K71)","v":0},{"$f":"SUM(L66:L71)","v":0},{"$f":"SUM(M66:M71)","v":0}]
[]
["Consumables"]
["Standard Rated"]
["  Opening Balance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E76:I76)","v":0},{"$f":"IF(D76=0,C76+J76,D76+J76)","v":0},{"$f":"K82","v":0},{"$f":"L82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1193"]
["      Acquisitions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1194"]
["      Issues",13,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1195"]
["      Adjustments",14,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1196"]
["      Write-offs",15,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1197"]
["      Correction of Prior period errors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1198"]
["  Closing balance - Consumables Standard Rated",null,{"$f":"SUM(C76:C81)","v":0},{"$f":"SUM(D76:D81)","v":0},{"$f":"SUM(E76:E81)","v":0},0,0,0,0,0,0,0,0]
["Zero Rated"]
["  Opening Balance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E84:I84)","v":0},{"$f":"IF(D84=0,C84+J84,D84+J84)","v":0},{"$f":"K90","v":0},{"$f":"L90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1201"]
["      Acquisitions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1202"]
["      Issues",13,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1203"]
["      Adjustments",14,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1204"]
["      Write-offs",15,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1205"]
["      Correction of Prior period errors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1206"]
["  Closing balance - Consumables Zero Rated",null,{"$f":"SUM(C84:C89)","v":0},{"$f":"SUM(D84:D89)","v":0},{"$f":"SUM(E84:E89)","v":0},0,0,0,0,0,0,0,0]
[]
["Finished Goods"]
["  Opening Balance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E93:I93)","v":0},{"$f":"IF(D93=0,C93+J93,D93+J93)","v":0},{"$f":"K99","v":0},{"$f":"L99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1209"]
["      Acquisitions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1210"]
["      Issues",13,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1211"]
["      Adjustments",14,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1212"]
["      Write-offs",15,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1213"]
["      Correction of Prior period errors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1214"]
["  Closing balance - Finished Goods",null,{"$f":"SUM(C93:C98)","v":0},{"$f":"SUM(D93:D98)","v":0},{"$f":"SUM(E93:E98)","v":0},0,0,0,0,0,0,0,0]
[]
["Materials and Supplies"]
["  Opening Balance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":72740},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":-24023},{"$f":"SUM(E102:I102)","v":-24023},{"$f":"IF(D102=0,C102+J102,D102+J102)","v":48717},{"$f":"K108","v":48717},{"$f":"L108","v":103217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1217"]
["      Acquisitions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":4135672},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":-440000},-440000,3695672,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":4321777},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":4429821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1218"]
["      Issues",13,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":-4135672},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":440000},440000,-3695672,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":-4267277},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":-4372710},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1219"]
["      Adjustments",14,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1220"]
["      Write-offs",15,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1221"]
["      Correction of Prior period errors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1222"]
["  Closing balance - Materials and Supplies",null,{"$f":"SUM(C102:C107)","v":72740},{"$f":"SUM(D102:D107)","v":0},{"$f":"SUM(E102:E107)","v":0},0,0,0,-24023,-24023,48717,103217,160328]
[]
["Work-in-progress"]
["  Opening Balance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E111:I111)","v":0},{"$f":"IF(D111=0,C111+J111,D111+J111)","v":0},{"$f":"K114","v":0},{"$f":"L114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1225"]
["      Materials",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E112:I112)","v":0},{"$f":"IF(D112=0,C112+J112,D112+J112)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1226"]
["      Transfers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E113:I113)","v":0},{"$f":"IF(D113=0,C113+J113,D113+J113)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1227"]
["  Closing balance - Work-in-progress",null,{"$f":"SUM(C111:C113)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Housing Stock"]
["  Opening Balance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E117:I117)","v":0},{"$f":"IF(D117=0,C117+J117,D117+J117)","v":0},{"$f":"K122","v":0},{"$f":"L122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1230"]
["      Acquisitions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E118:I118)","v":0},{"$f":"IF(D118=0,C118+J118,D118+J118)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1231"]
["      Transfers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E119:I119)","v":0},{"$f":"IF(D119=0,C119+J119,D119+J119)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1232"]
["      Sales",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E120:I120)","v":0},{"$f":"IF(D120=0,C120+J120,D120+J120)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1233"]
["      Correction of Prior period errors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E121:I121)","v":0},{"$f":"IF(D121=0,C121+J121,D121+J121)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1234"]
["  Closing Balance - Housing Stock",null,{"$f":"SUM(C117:C121)","v":0},{"$f":"SUM(D117:D121)","v":0},{"$f":"SUM(E117:E121)","v":0},0,0,0,0,0,0,0,0]
[]
["Land"]
["  Opening Balance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUM(E125:I125)","v":0},{"$f":"IF(D125=0,C125+J125,D125+J125)","v":0},{"$f":"K131","v":0},{"$f":"L131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1237"]
["      Acquisitions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1238"]
["      Sales",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1239"]
["      Adjustments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1240"]
["     Correction of  Prior period errors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1241"]
["     Transfers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1242"]
["  Closing Balance - Land",null,{"$f":"SUM(C125:C130)","v":0},{"$f":"SUM(D125:D130)","v":0},{"$f":"SUM(E125:E130)","v":0},0,0,0,0,0,0,0,0]
["Closing Balance - Inventory & Consumables",null,{"$f":"C63+C72+C82+C90+C99+C108+C114+C122+C131","v":72740},0,0,0,0,0,-24023,-24023,48717,103217,160328]
[]
["Property, plant & equipment"]
["PPE at cost/valuation (excl. finance leases)",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":375383766},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":4770},{"$f":"SUM(E135:I135)","v":4770},{"$f":"IF(D135=0,C135+J135,D135+J135)","v":375388536},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":392129839},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":411551831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0241"]
["Leases recognised as PPE",2,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E136:I136)","v":0},{"$f":"IF(D136=0,C136+J136,D136+J136)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0242"]
["Less: Accumulated depreciation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-113375673},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":-164030},{"$f":"SUM(E137:I137)","v":-164030},{"$f":"IF(D137=0,C137+J137,D137+J137)","v":-113539703},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-121325556},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-126961587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0243"]
[{"$f":"\"Total \"&A134","v":"Total Property, plant & equipment"},1,{"$f":"SUM(C135:C137)","v":262008093},{"$f":"SUM(D135:D137)","v":0},0,0,0,0,-159260,-159260,261848833,270804283,284590244]
[]
["LIABILITIES"]
["Current liabilities - Financial liabilities"]
["Short term loans (other than bank overdraft)",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E142:I142)","v":0},{"$f":"IF(D142=0,C142+J142,D142+J142)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0341"]
["Current portion of long-term liabilities",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E143:I143)","v":0},{"$f":"IF(D143=0,C143+J143,D143+J143)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0342"]
[{"$f":"\"Total \"&A141","v":"Total Current liabilities - Financial liabilities"},null,{"$f":"SUM(C142:C143)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Trade and other payables "]
["Trade and other payables from exchange transactions",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-5789682},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":9950295},{"$f":"SUM(E147:I147)","v":9950295},{"$f":"IF(D147=0,C147+J147,D147+J147)","v":4160613},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":1513998},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":1570050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0361"]
["Other trade payables from exchange transactions",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0362"]
["Trade payables from Non-exchange transactions: Unspent conditional Grants",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-2548830},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":3114407},{"$f":"SUM(E149:I149)","v":3114407},{"$f":"IF(D149=0,C149+J149,D149+J149)","v":565577},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":444068},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":444068},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0363"]
["Trade payables from Non-exchange transactions: Other",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E150:I150)","v":0},{"$f":"IF(D150=0,C150+J150,D150+J150)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0364"]
["VAT",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-8078599},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":22205360},{"$f":"SUM(E151:I151)","v":22205360},{"$f":"IF(D151=0,C151+J151,D151+J151)","v":14126761},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":14134364},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":14141138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0365"]
["Total Trade and other payables",1,{"$f":"SUM(C147:C151)","v":-16417111},0,0,0,0,0,35270062,35270062,18852951,16092430,16155256]
["Non current liabilities - Financial liabilities"]
["Borrowing",3,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E154:I154)","v":0},{"$f":"IF(D154=0,C154+J154,D154+J154)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0401"]
["Other financial liabilities",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E155:I155)","v":0},{"$f":"IF(D155=0,C155+J155,D155+J155)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0402"]
["Total Non current liabilities - Financial liabilities",null,{"$f":"SUM(C154:C155)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Non current liabilities - Long Term  portion of trade payables",null,0,0,0,0,0,0,0,0,0,0,0]
["Elelctricty Bulk Purchases",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0405"]
["Payables and Accruals - General",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0406"]
["Water Bulk Purchases",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0407"]
["Municipal Debt Relief",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0408"]
["Total Non current liabilities - Long Term  portion of trade payables",null,{"$f":"SUM(C159:C162)","v":0},{"$f":"SUM(D159:D162)","v":0},0,0,0,0,0,0,0,0,0]
[]
["Provisions - non current"]
["Retirement benefits",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":-7784000},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":17250000},{"$f":"SUM(E166:I166)","v":17250000},{"$f":"IF(D166=0,C166+J166,D166+J166)","v":9466000},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":9466000},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":9466000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0411"]
[null,null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0412"]
["Refuse landfill site rehabilitation",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E168:I168)","v":0},{"$f":"IF(D168=0,C168+J168,D168+J168)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0412"]
["Other",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E169:I169)","v":0},{"$f":"IF(D169=0,C169+J169,D169+J169)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0413"]
["Total Provisions - non current",null,{"$f":"+C166+C168+C169","v":-7784000},{"$f":"+D166+D168+D169","v":0},0,0,0,0,17250000,17250000,9466000,9466000,9466000]
[]
["CHANGES IN NET ASSETS"]
["Accumulated surplus/(Deficit)"]
[{"$f":"A173&\" - opening balance\"","v":"Accumulated surplus/(Deficit) - opening balance"},null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":324861987},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":-39653709},{"$f":"SUM(E174:I174)","v":-39653709},{"$f":"IF(D174=0,C174+J174,D174+J174)","v":285208278},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":300775950},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":315000647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0461"]
["GRAP adjustments",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E175:I175)","v":0},{"$f":"IF(D175=0,C175+J175,D175+J175)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0462"]
["Restated balance",null,{"$f":"+C174+C175","v":324861987},{"$f":"+D174+D175","v":0},0,0,0,0,-39653709,-39653709,285208278,300775950,315000647]
["Surplus/(Deficit)",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)+'B4-FinPerf RE'!C61","v":14188536},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)+'B4-FinPerf RE'!D61","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)+'B4-FinPerf RE'!E61","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)+'B4-FinPerf RE'!F61","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)+'B4-FinPerf RE'!G61","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)+'B4-FinPerf RE'!H61","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)+'B4-FinPerf RE'!I61","v":-1451747},{"$f":"'B4-FinPerf RE'!J61","v":-1451747},{"$f":"'B4-FinPerf RE'!K61","v":12736789},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)+'B4-FinPerf RE'!L61","v":16197642},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)+'B4-FinPerf RE'!M61","v":17852429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0464"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0464"]
["Transfers to/from Reserves",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E179:I179)","v":0},{"$f":"IF(D179=0,C179+J179,D179+J179)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0465"]
["Depreciation offsets",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E180:I180)","v":0},{"$f":"IF(D180=0,C180+J180,D180+J180)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0466"]
["Other adjustments",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E181:I181)","v":0},{"$f":"IF(D181=0,C181+J181,D181+J181)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0467"]
["Accumulated Surplus/(Deficit)",1,{"$f":"SUM(C176:C181)","v":339050523},0,0,0,0,0,-41105456,-41105456,297945067,316973592,332853076]
["Reserves"]
["Housing Development Fund",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E184:I184)","v":0},{"$f":"IF(D184=0,C184+J184,D184+J184)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0471"]
["Capital replacement",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E185:I185)","v":0},{"$f":"IF(D185=0,C185+J185,D185+J185)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0472"]
["Self-insurance",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E186:I186)","v":0},{"$f":"IF(D186=0,C186+J186,D186+J186)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0473"]
["Other reserves",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E187:I187)","v":0},{"$f":"IF(D187=0,C187+J187,D187+J187)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0474"]
["Revaluation",null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUM(E188:I188)","v":0},{"$f":"IF(D188=0,C188+J188,D188+J188)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0475"]
["Total Reserves",2,{"$f":"SUM(C184:C188)","v":0},0,0,0,0,0,0,0,0,0,0]
["TOTAL COMMUNITY WEALTH/EQUITY",2,{"$f":"C182+C189","v":339050523},0,0,0,0,0,-41105456,-41105456,297945067,316973592,332853076]
[{"$f":"head27a","v":"References"}]
["1. Must reconcile with 'Financial Position' budget"]
["2. Leases treated as assets to be depreciated as the same as purchased/constructed assets.  Includes PPP asset element accounted for as finance leases"]
["3. Borrowing (original budget) must reconcile to Budget Table A16"]
["4. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget. Column D should be a complete Adjustment Budget which indicates that if some figures were not adjusted the original budget should then be used"]
["5. Additional cash-backed accumulated funds/unspent funds (section 18(1)(b) and section 28(2)(e) MFMA) identified after Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably be have for"]
["6. Increases of funds approved under section 31 MFMA"]
["7. Adjustments approved in accordance with section 29 MFMA"]
["8. Adjustments to funding allocations from National or Provincial Government"]
["9. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (sect"]
["10. G = B + C + D + E + F"]
["11. Adjusted Budget H = (A or A1) + G"]
["check",null,{"$f":"C190-'B6-FinPos'!C56","v":0},null,null,null,null,null,null,null,null,null,{"$f":"K190-'B6-FinPos'!K56","v":0}]
["12. Inventory Consumed - Water - included under \"Other materials & inventory \" on Table B4 - Detail to be submitted on Table SB1"]
["13. Inventry Consumed Other materials - included under \"Other materials & inventory \" on Table B4 - Detail to be submitted on Table SB1"]
["14. Inventory Transfers/Adjustments (Include under gains/losses on Table A4) - Note that the amount could be positive or negative - please capture according to the sign"]
["15. Inventory Write-offs (Include under losses on Table A4) -  capture Cr amounts"]

{"sheet":"SB3","index":39,"n_rows":75,"n_cols":13,"rows_kept":75,"cut":false,"hidden":false,"merged":[[74,0,74,12],[69,0,69,12],[1,0,3,0],[1,1,3,1],[1,2,1,10],[73,0,73,12]]}
[{"$f":"muni&\" - \"&ADJB3&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB3 Adjustments to the SDBIP - performance objectives - "}]
[{"$f":"desc","v":"Description"},"Unit of measurement",{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,"A","A1","B","C","D","E","F","G","H"]
["Vote 1 - vote name"]
["Function 1 - (name)"]
["Sub-function 1 - (name)"]
["Insert measure/s description",null,null,null,null,null,null,null,null,{"$f":"SUM(E8:I8)","v":0},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0},{"$f":"IF(E8=0,D8+K8,E8+K8)","v":0},{"$f":"IF(F8=0,E8+L8,F8+L8)","v":0}]
[]
["Sub-function 2 - (name)"]
["Insert measure/s description",null,null,null,null,null,null,null,null,{"$f":"SUM(E11:I11)","v":0},{"$f":"IF(D11=0,C11+J11,D11+J11)","v":0},{"$f":"IF(E11=0,D11+K11,E11+K11)","v":0},{"$f":"IF(F11=0,E11+L11,F11+L11)","v":0}]
[]
["Sub-function 3 - (name)"]
["Insert measure/s description"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(E15:I15)","v":0},{"$f":"IF(D15=0,C15+J15,D15+J15)","v":0},{"$f":"IF(E15=0,D15+K15,E15+K15)","v":0},{"$f":"IF(F15=0,E15+L15,F15+L15)","v":0}]
["Function 2 - (name)"]
["Sub-function 1 - (name)"]
["Insert measure/s description"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(E19:I19)","v":0},{"$f":"IF(D19=0,C19+J19,D19+J19)","v":0},{"$f":"IF(E19=0,D19+K19,E19+K19)","v":0},{"$f":"IF(F19=0,E19+L19,F19+L19)","v":0}]
["Sub-function 2 - (name)"]
["Insert measure/s description",null,null,null,null,null,null,null,null,{"$f":"SUM(E21:I21)","v":0},{"$f":"IF(D21=0,C21+J21,D21+J21)","v":0},{"$f":"IF(E21=0,D21+K21,E21+K21)","v":0},{"$f":"IF(F21=0,E21+L21,F21+L21)","v":0}]
[]
["Sub-function 3 - (name)",null,null,null,null,null,null,null,null,{"$f":"SUM(E23:I23)","v":0},{"$f":"IF(D23=0,C23+J23,D23+J23)","v":0},{"$f":"IF(E23=0,D23+K23,E23+K23)","v":0},{"$f":"IF(F23=0,E23+L23,F23+L23)","v":0}]
["Insert measure/s description"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(E25:I25)","v":0},{"$f":"IF(D25=0,C25+J25,D25+J25)","v":0},{"$f":"IF(E25=0,D25+K25,E25+K25)","v":0},{"$f":"IF(F25=0,E25+L25,F25+L25)","v":0}]
["Vote 2 - vote name"]
["Function 1 - (name)"]
["Sub-function 1 - (name)"]
["Insert measure/s description",null,null,null,null,null,null,null,null,{"$f":"SUM(E29:I29)","v":0},{"$f":"IF(D29=0,C29+J29,D29+J29)","v":0},{"$f":"IF(E29=0,D29+K29,E29+K29)","v":0},{"$f":"IF(F29=0,E29+L29,F29+L29)","v":0}]
[]
["Sub-function 2 - (name)",null,null,null,null,null,null,null,null,{"$f":"SUM(E31:I31)","v":0},{"$f":"IF(D31=0,C31+J31,D31+J31)","v":0},{"$f":"IF(E31=0,D31+K31,E31+K31)","v":0},{"$f":"IF(F31=0,E31+L31,F31+L31)","v":0}]
["Insert measure/s description"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(E33:I33)","v":0},{"$f":"IF(D33=0,C33+J33,D33+J33)","v":0},{"$f":"IF(E33=0,D33+K33,E33+K33)","v":0},{"$f":"IF(F33=0,E33+L33,F33+L33)","v":0}]
["Sub-function 3 - (name)"]
["Insert measure/s description",null,null,null,null,null,null,null,null,{"$f":"SUM(E35:I35)","v":0},{"$f":"IF(D35=0,C35+J35,D35+J35)","v":0},{"$f":"IF(E35=0,D35+K35,E35+K35)","v":0},{"$f":"IF(F35=0,E35+L35,F35+L35)","v":0}]
[]
["Function 2 - (name)"]
["Sub-function 1 - (name)",null,null,null,null,null,null,null,null,{"$f":"SUM(E38:I38)","v":0},{"$f":"IF(D38=0,C38+J38,D38+J38)","v":0},{"$f":"IF(E38=0,D38+K38,E38+K38)","v":0},{"$f":"IF(F38=0,E38+L38,F38+L38)","v":0}]
["Insert measure/s description"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(E40:I40)","v":0},{"$f":"IF(D40=0,C40+J40,D40+J40)","v":0},{"$f":"IF(E40=0,D40+K40,E40+K40)","v":0},{"$f":"IF(F40=0,E40+L40,F40+L40)","v":0}]
["Sub-function 2 - (name)"]
["Insert measure/s description",null,null,null,null,null,null,null,null,{"$f":"SUM(E42:I42)","v":0},{"$f":"IF(D42=0,C42+J42,D42+J42)","v":0},{"$f":"IF(E42=0,D42+K42,E42+K42)","v":0},{"$f":"IF(F42=0,E42+L42,F42+L42)","v":0}]
[]
["Sub-function 3 - (name)"]
["Insert measure/s description"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(E46:I46)","v":0},{"$f":"IF(D46=0,C46+J46,D46+J46)","v":0},{"$f":"IF(E46=0,D46+K46,E46+K46)","v":0},{"$f":"IF(F46=0,E46+L46,F46+L46)","v":0}]
["Vote 3 - vote name"]
["Function 1 - (name)",null,null,null,null,null,null,null,null,{"$f":"SUM(E48:I48)","v":0},{"$f":"IF(D48=0,C48+J48,D48+J48)","v":0},{"$f":"IF(E48=0,D48+K48,E48+K48)","v":0},{"$f":"IF(F48=0,E48+L48,F48+L48)","v":0}]
["Sub-function 1 - (name)"]
["Insert measure/s description"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(E51:I51)","v":0},{"$f":"IF(D51=0,C51+J51,D51+J51)","v":0},{"$f":"IF(E51=0,D51+K51,E51+K51)","v":0},{"$f":"IF(F51=0,E51+L51,F51+L51)","v":0}]
["Sub-function 2 - (name)"]
["Insert measure/s description",null,null,null,null,null,null,null,null,{"$f":"SUM(E53:I53)","v":0},{"$f":"IF(D53=0,C53+J53,D53+J53)","v":0},{"$f":"IF(E53=0,D53+K53,E53+K53)","v":0},{"$f":"IF(F53=0,E53+L53,F53+L53)","v":0}]
[]
["Sub-function 3 - (name)",null,null,null,null,null,null,null,null,{"$f":"SUM(E55:I55)","v":0},{"$f":"IF(D55=0,C55+J55,D55+J55)","v":0},{"$f":"IF(E55=0,D55+K55,E55+K55)","v":0},{"$f":"IF(F55=0,E55+L55,F55+L55)","v":0}]
["Insert measure/s description"]
[]
["Function 2 - (name)",null,null,null,null,null,null,null,null,{"$f":"SUM(E58:I58)","v":0},{"$f":"IF(D58=0,C58+J58,D58+J58)","v":0},{"$f":"IF(E58=0,D58+K58,E58+K58)","v":0},{"$f":"IF(F58=0,E58+L58,F58+L58)","v":0}]
["Sub-function 1 - (name)"]
["Insert measure/s description",null,null,null,null,null,null,null,null,{"$f":"SUM(E60:I60)","v":0},{"$f":"IF(D60=0,C60+J60,D60+J60)","v":0},{"$f":"IF(E60=0,D60+K60,E60+K60)","v":0},{"$f":"IF(F60=0,E60+L60,F60+L60)","v":0}]
[]
["Sub-function 2 - (name)",null,null,null,null,null,null,null,null,{"$f":"SUM(E62:I62)","v":0},{"$f":"IF(D62=0,C62+J62,D62+J62)","v":0},{"$f":"IF(E62=0,D62+K62,E62+K62)","v":0},{"$f":"IF(F62=0,E62+L62,F62+L62)","v":0}]
["Insert measure/s description"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(E64:I64)","v":0},{"$f":"IF(D64=0,C64+J64,D64+J64)","v":0},{"$f":"IF(E64=0,D64+K64,E64+K64)","v":0},{"$f":"IF(F64=0,E64+L64,F64+L64)","v":0}]
["Sub-function 3 - (name)"]
["Insert measure/s description",null,null,null,null,null,null,null,null,{"$f":"SUM(E66:I66)","v":0},{"$f":"IF(D66=0,C66+J66,D66+J66)","v":0},{"$f":"IF(E66=0,D66+K66,E66+K66)","v":0},{"$f":"IF(F66=0,E66+L66,F66+L66)","v":0}]
[]
["And so on for the rest of the Votes",null,null,null,null,null,null,null,null,{"$f":"SUM(E68:I68)","v":0},{"$f":"IF(D68=0,C68+J68,D68+J68)","v":0},{"$f":"IF(E68=0,D68+K68,E68+K68)","v":0},{"$f":"IF(F68=0,E68+L68,F68+L68)","v":0}]
[{"$f":"head27a","v":"References"}]
["1. Include a measurable performance objective for each revenue source (within a relevant function) and each vote (MFMA s17(3)(b))"]
["2. Include the estimated effect on the target of each component of an adjustment budget (B to G)"]
["3. Include all Basic Services performance targets from Table A10 to ensure Table SA7 represents all strategic responsibilities"]
["4. Total target adjustments G = B + C + D + E + F"]
["5. Adjusted Budget H = (A or A1) + G"]
["6. NOTE - include adjustsment by 'exception' (only where amended)"]

{"sheet":"SB4","index":40,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[32,0,34,0],[1,0,2,0],[1,1,2,1],[1,5,1,7],[25,0,27,0],[29,0,31,0]]}
[{"$f":"muni&\" - \"&ADJB4&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB4 Adjustments to budgeted performance indicators and benchmarks - "}]
[{"$f":"desc&\" of financial indicator\"","v":"Description of financial indicator"},"Basis of calculation",{"$f":"Head1B","v":"2022/23"},{"$f":"Head1A","v":"2023/24"},{"$f":"Head1","v":"2024/25"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
["Borrowing Management"]
[]
["Credit Rating","Short term/long term rating"]
["Capital Charges to Operating Expenditure","Interest & Principal Paid /Operating Expenditure",null,null,null,{"$f":"IF(ISERROR(('B4-FinPerf RE'!C42-'B7-CFlow'!C36)/'B4-FinPerf RE'!C51),0,(('B4-FinPerf RE'!C42-'B7-CFlow'!C36)/'B4-FinPerf RE'!C51))","v":2.8686202328521298E-2},{"$f":"IF(ISERROR(('B4-FinPerf RE'!D42-'B7-CFlow'!D36)/'B4-FinPerf RE'!D51),0,(('B4-FinPerf RE'!D42-'B7-CFlow'!D36)/'B4-FinPerf RE'!D51))","v":0},{"$f":"IF(ISERROR(('B4-FinPerf RE'!K42-'B7-CFlow'!K36)/'B4-FinPerf RE'!K51),0,(('B4-FinPerf RE'!K42-'B7-CFlow'!K36)/'B4-FinPerf RE'!K51))","v":3.4810419645349491E-2},{"$f":"IF(ISERROR(('B4-FinPerf RE'!L42-'B7-CFlow'!L36)/'B4-FinPerf RE'!L51),0,(('B4-FinPerf RE'!L42-'B7-CFlow'!L36)/'B4-FinPerf RE'!L51))","v":2.8845830485701999E-2},{"$f":"IF(ISERROR(('B4-FinPerf RE'!M42-'B7-CFlow'!M36)/'B4-FinPerf RE'!M51),0,(('B4-FinPerf RE'!M42-'B7-CFlow'!M36)/'B4-FinPerf RE'!M51))","v":2.936845422174067E-2}]
["Capital Charges to Own Revenue","Finance charges & Repayment of borrowing /Own Revenue",null,null,null,{"$f":"IF(ISERROR(('B4-FinPerf RE'!C43-'B7-CFlow'!C37)/'B4-FinPerf RE'!C52),0,(('B4-FinPerf RE'!C43-'B7-CFlow'!C37)/'B4-FinPerf RE'!C52))","v":0},{"$f":"IF(ISERROR(('B4-FinPerf RE'!D43-'B7-CFlow'!D37)/'B4-FinPerf RE'!D52),0,(('B4-FinPerf RE'!D43-'B7-CFlow'!D37)/'B4-FinPerf RE'!D52))","v":0},{"$f":"IF(ISERROR(('B4-FinPerf RE'!K43-'B7-CFlow'!K37)/'B4-FinPerf RE'!K52),0,(('B4-FinPerf RE'!K43-'B7-CFlow'!K37)/'B4-FinPerf RE'!K52))","v":0},{"$f":"IF(ISERROR(('B4-FinPerf RE'!L43-'B7-CFlow'!L37)/'B4-FinPerf RE'!L52),0,(('B4-FinPerf RE'!L43-'B7-CFlow'!L37)/'B4-FinPerf RE'!L52))","v":0},{"$f":"IF(ISERROR(('B4-FinPerf RE'!M43-'B7-CFlow'!M37)/'B4-FinPerf RE'!M52),0,(('B4-FinPerf RE'!M43-'B7-CFlow'!M37)/'B4-FinPerf RE'!M52))","v":0}]
["Borrowed funding of 'own' capital expenditure","Borrowing/Capital expenditure excl. transfers and grants",null,null,null,{"$f":"IF(ISERROR('B5-Capex'!C74/('B5-Capex'!C65-'B5-Capex'!C72)),0,('B5-Capex'!C74/('B5-Capex'!C65-'B5-Capex'!C72)))","v":0},{"$f":"IF(ISERROR('B5-Capex'!D74/('B5-Capex'!D65-'B5-Capex'!D72)),0,('B5-Capex'!D74/('B5-Capex'!D65-'B5-Capex'!D72)))","v":0},{"$f":"IF(ISERROR('B5-Capex'!K74/('B5-Capex'!K65-'B5-Capex'!L72)),0,('B5-Capex'!K74/('B5-Capex'!K65-'B5-Capex'!L72)))","v":0},{"$f":"IF(ISERROR('B5-Capex'!L74/('B5-Capex'!L65-'B5-Capex'!M72)),0,('B5-Capex'!L74/('B5-Capex'!L65-'B5-Capex'!M72)))","v":0},{"$f":"IF(ISERROR('B5-Capex'!M74/('B5-Capex'!M65-'B5-Capex'!N72)),0,('B5-Capex'!M74/('B5-Capex'!M65-'B5-Capex'!N72)))","v":0}]
["Safety of Capital"]
["Gearing","Long Term Borrowing/ Funds & Reserves",null,null,null,{"$f":"IF(ISERROR('B6-FinPos'!C43/'B6-FinPos'!C54),0,('B6-FinPos'!C43/'B6-FinPos'!C54))","v":0},{"$f":"IF(ISERROR('B6-FinPos'!D43/'B6-FinPos'!D54),0,('B6-FinPos'!D43/'B6-FinPos'!D54))","v":0},{"$f":"IF(ISERROR('B6-FinPos'!K43/'B6-FinPos'!K54),0,('B6-FinPos'!K43/'B6-FinPos'!K54))","v":0},{"$f":"IF(ISERROR('B6-FinPos'!L43/'B6-FinPos'!L54),0,('B6-FinPos'!L43/'B6-FinPos'!L54))","v":0},{"$f":"IF(ISERROR('B6-FinPos'!M43/'B6-FinPos'!M54),0,('B6-FinPos'!M43/'B6-FinPos'!M54))","v":0}]
["Liquidity"]
["Current Ratio","Current assets/current liabilities",null,null,null,{"$f":"IF(ISERROR('B6-FinPos'!C15/'B6-FinPos'!C40),0,('B6-FinPos'!C15/'B6-FinPos'!C40))","v":-1.6438567329678244},{"$f":"IF(ISERROR('B6-FinPos'!D15/'B6-FinPos'!D40),0,('B6-FinPos'!D15/'B6-FinPos'!D40))","v":0},{"$f":"IF(ISERROR('B6-FinPos'!K15/'B6-FinPos'!K40),0,('B6-FinPos'!K15/'B6-FinPos'!K40))","v":2.3274022991327823},{"$f":"IF(ISERROR('B6-FinPos'!L15/'B6-FinPos'!L40),0,('B6-FinPos'!L15/'B6-FinPos'!L40))","v":2.4362356648485806},{"$f":"IF(ISERROR('B6-FinPos'!M15/'B6-FinPos'!M40),0,('B6-FinPos'!M15/'B6-FinPos'!M40))","v":2.5184750327797985}]
["Current Ratio adjusted for aged debtors","Current assets/current liabilities less debtors > 90 days/current liabilities",null,null,null,{"$f":"IF(ISERROR(('B6-FinPos'!C15-'SB4'!F48)/'B6-FinPos'!C40),0,(('B6-FinPos'!C15-'SB4'!F48)/'B6-FinPos'!C40))","v":-1.6438567329678244},{"$f":"IF(ISERROR(('B6-FinPos'!D15-'SB4'!G48)/'B6-FinPos'!D40),0,(('B6-FinPos'!D15-'SB4'!G48)/'B6-FinPos'!D40))","v":0},{"$f":"IF(ISERROR(('B6-FinPos'!E15-'SB4'!H48)/'B6-FinPos'!E40),0,(('B6-FinPos'!E15-'SB4'!H48)/'B6-FinPos'!E40))","v":0},{"$f":"IF(ISERROR(('B6-FinPos'!F15-'SB4'!I48)/'B6-FinPos'!F40),0,(('B6-FinPos'!F15-'SB4'!I48)/'B6-FinPos'!F40))","v":0},{"$f":"IF(ISERROR(('B6-FinPos'!G15-'SB4'!J48)/'B6-FinPos'!G40),0,(('B6-FinPos'!G15-'SB4'!J48)/'B6-FinPos'!G40))","v":0}]
["Liquidity Ratio","Monetary Assets/Current Liabilities",null,null,null,{"$f":"IF(ISERROR(('B6-FinPos'!C8+'B6-FinPos'!C10)/'B6-FinPos'!C40),0,(('B6-FinPos'!C8+'B6-FinPos'!C10)/'B6-FinPos'!C40))","v":-0.55135609342359249},{"$f":"IF(ISERROR(('B6-FinPos'!D8+'B6-FinPos'!D10)/'B6-FinPos'!D40),0,(('B6-FinPos'!D8+'B6-FinPos'!D10)/'B6-FinPos'!D40))","v":0},{"$f":"IF(ISERROR(('B6-FinPos'!K8+'B6-FinPos'!K10)/'B6-FinPos'!K40),0,(('B6-FinPos'!K8+'B6-FinPos'!K10)/'B6-FinPos'!K40))","v":1.7023910125848449},{"$f":"IF(ISERROR(('B6-FinPos'!L8+'B6-FinPos'!L10)/'B6-FinPos'!L40),0,(('B6-FinPos'!L8+'B6-FinPos'!L10)/'B6-FinPos'!L40))","v":1.7376545819109042},{"$f":"IF(ISERROR(('B6-FinPos'!M8+'B6-FinPos'!M10)/'B6-FinPos'!M40),0,(('B6-FinPos'!M8+'B6-FinPos'!M10)/'B6-FinPos'!M40))","v":1.8370704607188153},"?"]
["Revenue Management"]
["Annual Debtors Collection Rate (Payment Level %)","Last 12 Mths Receipts/ Last 12 Mths Billing"]
["Current Debtors Collection Rate (Cash receipts % of Ratepayer & Other revenue)"]
["Outstanding Debtors to Revenue","Total Outstanding Debtors to Annual Revenue",null,null,null,{"$f":"IF(ISERROR((SUM('B6-FinPos'!C9:C13)+'B6-FinPos'!C18)/'B4-FinPerf RE'!C35),0,((SUM('B6-FinPos'!C9:C13)+'B6-FinPos'!C18)/'B4-FinPerf RE'!C35))","v":0.22328644581897122},{"$f":"IF(ISERROR((SUM('B6-FinPos'!D9:D13)+'B6-FinPos'!D18)/'B4-FinPerf RE'!D35),0,((SUM('B6-FinPos'!D9:D13)+'B6-FinPos'!D18)/'B4-FinPerf RE'!D35))","v":0},{"$f":"IF(ISERROR((SUM('B6-FinPos'!K9:K13)+'B6-FinPos'!K18)/'B4-FinPerf RE'!K35),0,((SUM('B6-FinPos'!K9:K13)+'B6-FinPos'!K18)/'B4-FinPerf RE'!K35))","v":0.2128994886696095},{"$f":"IF(ISERROR((SUM('B6-FinPos'!L9:L13)+'B6-FinPos'!L18)/'B4-FinPerf RE'!L35),0,((SUM('B6-FinPos'!L9:L13)+'B6-FinPos'!L18)/'B4-FinPerf RE'!L35))","v":0.1910187627565626},{"$f":"IF(ISERROR((SUM('B6-FinPos'!M9:M13)+'B6-FinPos'!M18)/'B4-FinPerf RE'!M35),0,((SUM('B6-FinPos'!M9:M13)+'B6-FinPos'!M18)/'B4-FinPerf RE'!M35))","v":0.18675883973444571}]
["Longstanding Debtors Recovered","Debtors > 12 Mths Recovered/Total Debtors > 12 Months Old",null,null,null,{"$f":"IF(ISERROR(F49/'B6-FinPos'!C18),0,(F49/'B6-FinPos'!C18))","v":0},{"$f":"IF(ISERROR(G49/'B6-FinPos'!D18),0,(G49/'B6-FinPos'!D18))","v":0},{"$f":"IF(ISERROR(H49/'B6-FinPos'!K18),0,(H49/'B6-FinPos'!K18))","v":0},{"$f":"IF(ISERROR(I49/'B6-FinPos'!L18),0,(I49/'B6-FinPos'!L18))","v":0},{"$f":"IF(ISERROR(J49/'B6-FinPos'!M18),0,(J49/'B6-FinPos'!M18))","v":0}]
["Creditors Management"]
["Creditors System Efficiency","% of Creditors Paid Within Terms (within MFMA s 65(e))"]
["Creditors to Cash and Investments",null,null,null,null,{"$f":"IF(ISERROR('SB2'!C152/'B7-CFlow'!C41), 0, ('SB2'!C152/'B7-CFlow'!C41))","v":-1.2520856958661164},{"$f":"IF(ISERROR('SB2'!D152/'B7-CFlow'!D41), 0, ('SB2'!D152/'B7-CFlow'!D41))","v":0},{"$f":"IF(ISERROR('SB2'!K152/'B7-CFlow'!K41), 0, ('SB2'!K152/'B7-CFlow'!K41))","v":0.53324451464256817},{"$f":"IF(ISERROR('SB2'!L152/'B7-CFlow'!L41), 0, ('SB2'!L152/'B7-CFlow'!L41))","v":0.47049768594826274},{"$f":"IF(ISERROR('SB2'!M152/'B7-CFlow'!M41), 0, ('SB2'!M152/'B7-CFlow'!M41))","v":0.44292206808949092}]
[]
["Other Indicators"]
["Electricity Distribution Losses (2)","Total Volume Losses (kW)"]
[null,"Total Volume Losses (kW) non technical"]
[null,"Total Cost of Losses (Rand '000)"]
[null,"% Volume (units purchased and generated less units sold)/units purchased and generated"]
["Water Volumes :System input","Bulk Purchase"]
[null,"Water treatment works"]
[null,"Natural sources"]
["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)",null,null,null,{"$f":"IF(ISERROR('B4-FinPerf RE'!C38/'B4-FinPerf RE'!C35),0,('B4-FinPerf RE'!C38/'B4-FinPerf RE'!C35))","v":0.39155970686194791},{"$f":"IF(ISERROR('B4-FinPerf RE'!D38/'B4-FinPerf RE'!D35),0,('B4-FinPerf RE'!D38/'B4-FinPerf RE'!D35))","v":0},{"$f":"IF(ISERROR('B4-FinPerf RE'!K38/'B4-FinPerf RE'!K35),0,('B4-FinPerf RE'!K38/'B4-FinPerf RE'!K35))","v":0.39541077507318217},{"$f":"IF(ISERROR('B4-FinPerf RE'!L38/'B4-FinPerf RE'!L35),0,('B4-FinPerf RE'!L38/'B4-FinPerf RE'!L35))","v":0.39424327024590267},{"$f":"IF(ISERROR('B4-FinPerf RE'!M38/'B4-FinPerf RE'!M35),0,('B4-FinPerf RE'!M38/'B4-FinPerf RE'!M35))","v":0.40487741092660345}]
["Remuneration","Total remuneration/(Total Revenue - capital revenue)"]
["Repairs & Maintenance","R&M/(Total Revenue excluding capital revenue)",null,null,null,{"$f":"IF(ISERROR('B9-Asset'!C184/'B4-FinPerf RE'!C35),0,('B9-Asset'!C184/'B4-FinPerf RE'!C35))","v":6.9514797854910201E-2},{"$f":"IF(ISERROR('B9-Asset'!D184/'B4-FinPerf RE'!D35),0,('B9-Asset'!D184/'B4-FinPerf RE'!D35))","v":0},{"$f":"IF(ISERROR('B9-Asset'!K184/'B4-FinPerf RE'!K35),0,('B9-Asset'!K184/'B4-FinPerf RE'!K35))","v":6.8929026293223922E-2},{"$f":"IF(ISERROR('B9-Asset'!L184/'B4-FinPerf RE'!L35),0,('B9-Asset'!L184/'B4-FinPerf RE'!L35))","v":6.9520578821159168E-2},{"$f":"IF(ISERROR('B9-Asset'!M184/'B4-FinPerf RE'!M35),0,('B9-Asset'!M184/'B4-FinPerf RE'!M35))","v":7.0386914265164663E-2}]
["Finance charges & Depreciation","FC&D/(Total Revenue - capital revenue)",null,null,null,{"$f":"IF(ISERROR(('B4-FinPerf RE'!C41+'B4-FinPerf RE'!C42)/'B4-FinPerf RE'!C35),0,(('B4-FinPerf RE'!C41+'B4-FinPerf RE'!C42)/'B4-FinPerf RE'!C35))","v":5.5536603380705672E-2},{"$f":"IF(ISERROR(('B4-FinPerf RE'!D41+'B4-FinPerf RE'!D42)/'B4-FinPerf RE'!D35),0,(('B4-FinPerf RE'!D41+'B4-FinPerf RE'!D42)/'B4-FinPerf RE'!D35))","v":0},{"$f":"IF(ISERROR(('B4-FinPerf RE'!K41+'B4-FinPerf RE'!K42)/'B4-FinPerf RE'!K35),0,(('B4-FinPerf RE'!K41+'B4-FinPerf RE'!K42)/'B4-FinPerf RE'!K35))","v":5.9637314903092487E-2},{"$f":"IF(ISERROR(('B4-FinPerf RE'!L41+'B4-FinPerf RE'!L42)/'B4-FinPerf RE'!L35),0,(('B4-FinPerf RE'!L41+'B4-FinPerf RE'!L42)/'B4-FinPerf RE'!L35))","v":5.5213384131281865E-2},{"$f":"IF(ISERROR(('B4-FinPerf RE'!M41+'B4-FinPerf RE'!M42)/'B4-FinPerf RE'!M35),0,(('B4-FinPerf RE'!M41+'B4-FinPerf RE'!M42)/'B4-FinPerf RE'!M35))","v":5.5894010720481856E-2}]
["IDP regulation financial viability indicators"]
["i. Debt coverage","(Total Operating Revenue - Operating Grants)/Debt service payments due within financial year)",null,null,null,{"$f":"IF(ISERROR(('B4-FinPerf RE'!C35-'B4-FinPerf RE'!C33)/('B4-FinPerf RE'!L42-'B7-CFlow'!L36)),0,(('B4-FinPerf RE'!C35-'B4-FinPerf RE'!C33)/('B4-FinPerf RE'!L42-'B7-CFlow'!L36)))","v":32.392623434795887},{"$f":"IF(ISERROR(('B4-FinPerf RE'!D35-'B4-FinPerf RE'!D33)/('B4-FinPerf RE'!L42-'B7-CFlow'!L36)),0,(('B4-FinPerf RE'!D35-'B4-FinPerf RE'!D33)/('B4-FinPerf RE'!L42-'B7-CFlow'!L36)))","v":0},{"$f":"IF(ISERROR(('B4-FinPerf RE'!K35-'B4-FinPerf RE'!K33)/('B4-FinPerf RE'!L42-'B7-CFlow'!L36)),0,(('B4-FinPerf RE'!K35-'B4-FinPerf RE'!K33)/('B4-FinPerf RE'!L42-'B7-CFlow'!L36)))","v":32.077138348773289},{"$f":"IF(ISERROR(('B4-FinPerf RE'!L35-'B4-FinPerf RE'!L33)/('B4-FinPerf RE'!M42-'B7-CFlow'!M36)),0,(('B4-FinPerf RE'!L35-'B4-FinPerf RE'!L33)/('B4-FinPerf RE'!M42-'B7-CFlow'!M36)))","v":33.021925642712532},{"$f":"IF(ISERROR(('B4-FinPerf RE'!M35-'B4-FinPerf RE'!M33)/('B4-FinPerf RE'!M42-'B7-CFlow'!M36)),0,(('B4-FinPerf RE'!M35-'B4-FinPerf RE'!M33)/('B4-FinPerf RE'!M42-'B7-CFlow'!M36)))","v":33.430873243644385}]
["ii. O/S Service Debtors to Revenue","Total outstanding service debtors/annual revenue received for services",null,null,null,{"$f":"IF(ISERROR('B6-FinPos'!C9/'B4-FinPerf RE'!C35),0,('B6-FinPos'!C9/'B4-FinPerf RE'!C35))","v":1.7334204419623151E-2},{"$f":"IF(ISERROR('B6-FinPos'!D9/'B4-FinPerf RE'!D35),0,('B6-FinPos'!D9/'B4-FinPerf RE'!D35))","v":0},{"$f":"IF(ISERROR('B6-FinPos'!K9/'B4-FinPerf RE'!K35),0,('B6-FinPos'!K9/'B4-FinPerf RE'!K35))","v":2.5967555749205166E-2},{"$f":"IF(ISERROR('B6-FinPos'!L9/'B4-FinPerf RE'!L35),0,('B6-FinPos'!L9/'B4-FinPerf RE'!L35))","v":2.4370543105731404E-2},{"$f":"IF(ISERROR('B6-FinPos'!M9/'B4-FinPerf RE'!M35),0,('B6-FinPos'!M9/'B4-FinPerf RE'!M35))","v":2.407242719760478E-2}]
["iii. Cost coverage","(Available cash + Investments)/monthly fixed operational expenditure",null,null,null,{"$f":"IF(ISERROR('B7-CFlow'!C41/'SB4'!F50),0,('B7-CFlow'!C41/'SB4'!F50))","v":0},{"$f":"IF(ISERROR('B7-CFlow'!D41/'SB4'!G50),0,('B7-CFlow'!D41/'SB4'!G50))","v":0},{"$f":"IF(ISERROR('B7-CFlow'!K41/'SB4'!H50),0,('B7-CFlow'!K41/'SB4'!H50))","v":0},{"$f":"IF(ISERROR('B7-CFlow'!L41/'SB4'!I50),0,('B7-CFlow'!L41/'SB4'!I50))","v":0},{"$f":"IF(ISERROR('B7-CFlow'!M41/'SB4'!J50),0,('B7-CFlow'!M41/'SB4'!J50))","v":0}]
[{"$f":"head27a","v":"References"}]
["1.  Consumer debtors > 12 months old are excluded from current assets"]
["2. Only include if services provided by the municipality"]
["Calculation data"]
["Debtors > 90 days"]
["Debtors > 12 months recovered"]
["Monthly fixed operational expenditure"]
["Fixed operational expenditure % assumption",null,null,null,null,0.4,{"$f":"$F$51","v":0.4},{"$f":"$F$51","v":0.4},{"$f":"$F$51","v":0.4},{"$f":"$F$51","v":0.4}]
["Own capex"]
["Borrowing"]

{"sheet":"SB5","index":41,"n_rows":311,"n_cols":15,"rows_kept":311,"cut":false,"hidden":false,"merged":[[246,0,247,0],[246,4,246,12],[154,0,155,0],[108,10,108,12],[154,7,154,9],[108,0,109,0],[200,7,200,9],[200,0,201,0],[154,10,154,12],[1,10,1,12],[62,10,62,12],[1,2,2,2],[200,10,200,12],[62,0,63,0],[1,1,2,1],[62,7,62,9],[1,5,2,5],[1,4,2,4],[108,7,108,9],[1,3,2,3],[1,0,2,0]]}
[{"$f":"muni&\" - \"&ADJB5&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB5 Adjustments Budget - social, economic and demographic statistics and assumptions - "}]
["Description of economic indicator","Ref.","Basis of calculation",{"$f":"Head44","v":"2001 Census"},"2007 Survey",{"$f":"Head45","v":"2011 Census"},{"$f":"Head1B","v":"2022/23"},{"$f":"Head1A","v":"2023/24"},{"$f":"Head1","v":"2024/25"},{"$f":"Head2","v":"Budget Year 2025/26"},{"$f":"Head3","v":"2025/26 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,null,null,null,null,0,0,0,0,0,0,0]
["Females aged 5 - 14"]
["Males aged 5 - 14"]
["Females aged 15 - 34"]
["Males aged 15 - 34"]
["Unemployment"]
[]
["Monthly Household income ( no. of households)","1, 12"]
["None"]
["R1 - R1 600"]
["R1 601 - R3 200"]
["R3 201 - R6 400"]
["R6 401 - R12 800"]
["R12 801 - R25 600"]
["R25 601 - R51 200"]
["R52 201 - R102 400"]
["R102 401 - R204 800"]
["R204 801 - R409 600"]
["R409 601 - R819 200"]
[" > R819 200"]
[]
[]
["Poverty profiles (no. of households)"]
["< R2 060 per household per month",13]
["Insert description",2]
[]
["Household/demographics (000)"]
["Number of people in municipal area"]
["Number of poor people in municipal area"]
["Number of households in municipal area"]
["Number of poor households in municipal area"]
["Definition of poor household (R per month)"]
[]
["Housing statistics",3]
["Formal"]
["Informal"]
["Total number of households",null,{"$f":"SUM(C39:C40)","v":0},0,0,0,0,0,0,0,0]
["Dwellings provided by municipality",4]
["Dwellings provided by province/s"]
["Dwellings provided by private sector",5]
["Total new housing dwellings",null,{"$f":"SUM(C42:C44)","v":0},0,0,0,0,0,0,0,0]
[]
["Economic",6]
["Inflation/inflation outlook (CPIX)",null,null,null,null,null,null,null,null,null,4.0599999999999997E-2]
["Interest rate - borrowing",null,null,null,null,null,null,null,null,null,0.11749999999999999]
["Interest rate - investment"]
["Remuneration increases"]
["Consumption growth (electricity)"]
["Consumption growth (water)"]
[]
["Collection rates",7]
["Property tax/service charges",null,null,null,null,"%","%","%","%","%","%"]
["Rental of facilities & equipment",null,null,null,null,"%","%","%","%","%","%"]
["Interest - external investments",null,null,null,null,"%","%","%","%","%","%"]
["Interest - debtors",null,null,null,null,"%","%","%","%","%","%"]
["Revenue from agency services",null,null,null,null,"%","%","%","%","%","%"]
[]
["Detail on the provision of municipal services for B10"]
["Total municipal services",null,null,null,{"$f":"Head1B","v":"2022/23"},{"$f":"Head1A","v":"2023/24"},{"$f":"Head1","v":"2024/25"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,{"$f":"Head3","v":"2025/26 Medium Term Revenue & Expenditure Framework"}]
[null,"Ref.",null,null,{"$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 2025/26"},{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[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,{"$f":"SUM(E67:E70)","v":0},{"$f":"SUM(F67:F70)","v":0},0,0,0,0,0,0,0]
[null,9,"Using public tap (< min.service level)",null,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]
[null,null,"No water supply",null,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,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,{"$f":"SUM(E78:E82)","v":0},{"$f":"SUM(F78:F82)","v":0},0,0,0,0,0,0,0]
[null,null,"Bucket toilet"]
[null,null,"Other toilet provisions (< min.service level)",null,0,0,0,0,0,0,0,0]
[null,null,"No toilet provisions",null,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,null,"Electricity - prepaid (min.service level)"]
[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,null,"Electricity - prepaid (< min. service level)",null,0,0,0,0,0,0]
[null,null,"Other energy sources"]
[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,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E99)","v":0},{"$f":"SUM(F99)","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,{"$f":"SUM(E101:E105)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E100+E106","v":0},{"$f":"F100+F106","v":0},0,0,0,0,0,0,0]
[]
["Municipal in-house services",null,null,null,{"$f":"Head1B","v":"2022/23"},{"$f":"Head1A","v":"2023/24"},{"$f":"Head1","v":"2024/25"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,{"$f":"Head3","v":"2025/26 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"},{"$f":"Head9","v":"Budget Year 2025/26"},{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,"Household service targets (000)"]
[null,null,"Water:"]
[null,null,"Piped water inside dwelling"]
[null,null,"Piped water inside yard (but not in dwelling)"]
[null,8,"Using public tap (at least min.service level)"]
[null,10,"Other water supply (at least min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E113:E116)","v":0},{"$f":"SUM(F113:F116)","v":0},0,0,0,0,0,0,0]
[null,9,"Using public tap (< min.service level)",null,0,0,0,0,0,0,0,0]
[null,10,"Other water supply (< min.service level)",null,0,0,0,0,0,0,0,0]
[null,null,"No water supply",null,0,0,0,0,0,0,0,0]
[null,null,"Below Minimum Service Level sub-total",null,{"$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},{"$f":"SUM(F136:F137)","v":0},0,0,0,0,0,0,0]
[null,null,"Electricity (< min.service level)"]
[null,null,"Electricity - prepaid (< min. service level)",null,0,0,0,0,0,0,0,0]
[null,null,"Other energy sources"]
[null,null,"Below Minimum Service Level sub-total",null,{"$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},{"$f":"F138+F142","v":0},0,0,0,0,0,0,0]
[null,null,"Refuse:"]
[null,null,"Removed at least once a week"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E145)","v":0},{"$f":"SUM(F145)","v":0},0,0,0,0,0,0,0]
[null,null,"Removed less frequently than once a week"]
[null,null,"Using communal refuse dump"]
[null,null,"Using own refuse dump"]
[null,null,"Other rubbish disposal"]
[null,null,"No rubbish disposal"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E147:E151)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E146+E152","v":0},{"$f":"F146+F152","v":0},0,0,0,0,0,0,0]
[]
["Municipal entity services",null,null,null,{"$f":"Head1B","v":"2022/23"},{"$f":"Head1A","v":"2023/24"},{"$f":"Head1","v":"2024/25"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,{"$f":"Head3","v":"2025/26 Medium Term Revenue & Expenditure Framework"}]
[null,"Ref.",null,null,{"$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 2025/26"},{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[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,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]
[null,null,"No water supply",null,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0]
[null,null,"No toilet provisions",null,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0]
[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":"2022/23"},{"$f":"Head1A","v":"2023/24"},{"$f":"Head1","v":"2024/25"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,{"$f":"Head3","v":"2025/26 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"},{"$f":"Head9","v":"Budget Year 2025/26"},{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
["Names of service providers",null,"Household service targets (000)"]
[null,null,"Water:"]
[null,null,"Piped water inside dwelling"]
[null,null,"Piped water inside yard (but not in dwelling)"]
[null,8,"Using public tap (at least min.service level)"]
[null,10,"Other water supply (at least min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$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,{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
["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 R '000)",null,0,null,null,null,null,null,null,{"$f":"SUM(G250:K250)","v":0},{"$f":"IF(F250=0,E250+L250,F250+L250)","v":0},0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,{"$f":"SUM(G251:K251)","v":0},0]
[null,null,"Informal settlements (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Informal settlements targeted for upgrading (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Living in informal backyard rental agreement (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Other (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Total cost of FBS - Electricity for informal settlements",null,{"$f":"E252+E254+E256+E258","v":0},{"$f":"F252+F254+F256+F258","v":0},0,0,0,0,0,{"$f":"L252+L254+L256+L258","v":0},0,{"$f":"N252+N254+N256+N258","v":0},0]
["Water","Ref.","Location of households for each type of FBS"]
["List type of FBS service",null,"Formal settlements -  (6 kilolitre per indigent household per month R '000)",null,0,null,null,null,null,null,null,{"$f":"SUM(G262:K262)","v":0},{"$f":"IF(F262=0,E262+L262,F262+L262)","v":0},0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Informal settlements (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Informal settlements targeted for upgrading (R '000)",null,null,null,null,null,null,null,null,{"$f":"SUM(G266:K266)","v":0},0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Living in informal backyard rental agreement (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Other (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[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,{"$f":"N264+N266+N268+N270","v":0},{"$f":"O264+O266+O268+O270","v":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 R '000)",null,0,null,null,null,null,null,null,{"$f":"SUM(G274:K274)","v":0},{"$f":"IF(F274=0,E274+L274,F274+L274)","v":0},0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Informal settlements (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Informal settlements targeted for upgrading (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Living in informal backyard rental agreement (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Other (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[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,{"$f":"N276+N278+N280+N282","v":0},{"$f":"O276+O278+O280+O282","v":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 R '000)",null,0,null,null,null,null,null,null,{"$f":"SUM(G286:K286)","v":0},{"$f":"IF(F286=0,E286+L286,F286+L286)","v":0},0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Informal settlements (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Informal settlements targeted for upgrading (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Living in informal backyard rental agreement (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[null,null,"Other (R '000)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Number of HH receiving this type of FBS",null,null,null,null,null,null,null,null,0,0]
[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,{"$f":"N288+N290+N292+N294","v":0},{"$f":"O288+O290+O292+O294","v":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":"SB6","index":42,"n_rows":71,"n_cols":11,"rows_kept":71,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,2,2,2]]}
[{"$f":"muni &\" - \"&ADJB6&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB6 Adjustments Budget - funding measurement - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},"MFMA section",{"$f":"Head1B","v":"2022/23"},{"$f":"Head1A","v":"2023/24"},{"$f":"Head1","v":"2024/25"},{"$f":"Head3a","v":"Medium Term Revenue and Expenditure Framework"}]
["R thousands",null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
["Funding measures"]
["Cash/cash equivalents at the year end - R'000",1,"18(1)b",null,null,null,{"$f":"'B7-CFlow'!C41","v":13111811},{"$f":"'B7-CFlow'!D41","v":0},{"$f":"'B7-CFlow'!K41","v":35355171},{"$f":"'B7-CFlow'!L41","v":34202995},{"$f":"'B7-CFlow'!M41","v":36474263}]
["Cash + investments at the yr end less applications - R'000",2,"18(1)b",null,null,null,{"$f":"'B8-ResRecon'!C21","v":54873654},{"$f":"'B8-ResRecon'!D21","v":0},{"$f":"'B8-ResRecon'!K21","v":31478617},{"$f":"'B8-ResRecon'!L21","v":28981365},{"$f":"'B8-ResRecon'!M21","v":31174939}]
["Cash year end/monthly employee/supplier payments",3,"18(1)b",null,null,null,{"$f":"'SB4'!F43","v":0},{"$f":"'SB4'!G43","v":0},{"$f":"'SB4'!H43","v":0},{"$f":"'SB4'!I43","v":0},{"$f":"'SB4'!J43","v":0}]
["Surplus/(Deficit) excluding depreciation offsets: R'000",4,"18(1)",null,null,null,{"$f":"'B4-FinPerf RE'!C56+'SB2'!C180","v":14188536},{"$f":"'B4-FinPerf RE'!D56+'SB2'!D180","v":0},{"$f":"'B4-FinPerf RE'!E56+'SB2'!E180","v":0},{"$f":"'B4-FinPerf RE'!F56+'SB2'!F180","v":0},{"$f":"'B4-FinPerf RE'!G56+'SB2'!G180","v":0}]
["Service charge rev % change - macro CPIX target exclusive",5,"18(1)a,(2)",null,null,null,{"$f":"IF(ISERROR(((G36/G37)-1)-G35),0,(((G36/G37)-1)-G35))","v":0},{"$f":"IF(ISERROR(((H36/H37)-1)-H35),0,(((H36/H37)-1)-H35))","v":0},{"$f":"IF(ISERROR(((I36/I37)-1)-I35),0,(((I36/I37)-1)-I35))","v":0},{"$f":"IF(ISERROR(((J36/J37)-1)-J35),0,(((J36/J37)-1)-J35))","v":0.2882653399946245},{"$f":"IF(ISERROR(((K36/K37)-1)-K35),0,(((K36/K37)-1)-K35))","v":-3.499897259394763E-2}]
["Cash receipts % of Ratepayer & Other revenue",6,"18(1)a,(2)",{"$f":"IF(ISERROR(D40/D41),0,(D40/D41))","v":0},{"$f":"IF(ISERROR(E40/E41),0,(E40/E41))","v":0},0,0.96959789626251092,0,0.96293222873729367,0.80186064286223946,0.80186179750675379]
["Debt impairment expense as a % of total billable revenue",7,"18(1)a,(2)",null,null,null,{"$f":"IF(ISERROR('B4-FinPerf RE'!C40/(SUM('B4-FinPerf RE'!C8:C26))),0,('B4-FinPerf RE'!C40/(SUM('B4-FinPerf RE'!C8:C26))))","v":0},{"$f":"IF(ISERROR('B4-FinPerf RE'!D40/(SUM('B4-FinPerf RE'!D8:D26))),0,('B4-FinPerf RE'!D40/(SUM('B4-FinPerf RE'!D8:D26))))","v":0},{"$f":"IF(ISERROR('B4-FinPerf RE'!K40/(SUM('B4-FinPerf RE'!K8:K26))),0,('B4-FinPerf RE'!K40/(SUM('B4-FinPerf RE'!K8:K26))))","v":0},{"$f":"IF(ISERROR('B4-FinPerf RE'!L40/(SUM('B4-FinPerf RE'!L8:L26))),0,('B4-FinPerf RE'!L40/(SUM('B4-FinPerf RE'!L8:L26))))","v":0},{"$f":"IF(ISERROR('B4-FinPerf RE'!M40/(SUM('B4-FinPerf RE'!M8:M26))),0,('B4-FinPerf RE'!M40/(SUM('B4-FinPerf RE'!M8:M26))))","v":0}]
["Capital payments % of capital expenditure",8,"18(1)c;19",null,null,null,{"$f":"IF(ISERROR(-'B7-CFlow'!C27/'B5-Capex'!C65),0,(-'B7-CFlow'!C27/'B5-Capex'!C65))","v":1.1500000416077223},{"$f":"IF(ISERROR(-'B7-CFlow'!D27/'B5-Capex'!D65),0,(-'B7-CFlow'!D27/'B5-Capex'!D65))","v":0},{"$f":"IF(ISERROR(-'B7-CFlow'!E27/'B5-Capex'!E65),0,(-'B7-CFlow'!E27/'B5-Capex'!E65))","v":0},{"$f":"IF(ISERROR(-'B7-CFlow'!F27/'B5-Capex'!F65),0,(-'B7-CFlow'!F27/'B5-Capex'!F65))","v":0},{"$f":"IF(ISERROR(-'B7-CFlow'!G27/'B5-Capex'!G65),0,(-'B7-CFlow'!G27/'B5-Capex'!G65))","v":0}]
["Borrowing receipts % of capital expenditure (excl. transfers)",9,"18(1)c",null,null,null,{"$f":"IF(ISERROR('SB4'!F9),0,('SB4'!F9))","v":0},{"$f":"IF(ISERROR('SB4'!G9),0,('SB4'!G9))","v":0},{"$f":"IF(ISERROR('SB4'!H9),0,('SB4'!H9))","v":0},{"$f":"IF(ISERROR('SB4'!I9),0,('SB4'!I9))","v":0},{"$f":"IF(ISERROR('SB4'!J9),0,('SB4'!J9))","v":0}]
["Grants % of Govt. legislated/gazetted allocations",10,"18(1)a",null,null,null,{"$f":"IF(ISERROR(('B4-FinPerf RE'!C28+'B4-FinPerf RE'!C54)/('SB6'!G38+'SB6'!G39)),0,(('B4-FinPerf RE'!C28+'B4-FinPerf RE'!C54)/('SB6'!G38+'SB6'!G39)))","v":0},{"$f":"IF(ISERROR(('B4-FinPerf RE'!D33+'B4-FinPerf RE'!D54)/('SB6'!H38+'SB6'!H39)),0,(('B4-FinPerf RE'!D33+'B4-FinPerf RE'!D54)/('SB6'!H38+'SB6'!H39)))","v":0},{"$f":"IF(ISERROR(('B4-FinPerf RE'!K33+'B4-FinPerf RE'!K54)/('SB6'!I38+'SB6'!I39)),0,(('B4-FinPerf RE'!K33+'B4-FinPerf RE'!K54)/('SB6'!I38+'SB6'!I39)))","v":0},{"$f":"IF(ISERROR(('B4-FinPerf RE'!L33+'B4-FinPerf RE'!L54)/('SB6'!J38+'SB6'!J39)),0,(('B4-FinPerf RE'!L33+'B4-FinPerf RE'!L54)/('SB6'!J38+'SB6'!J39)))","v":0},{"$f":"IF(ISERROR(('B4-FinPerf RE'!M33+'B4-FinPerf RE'!M54)/('SB6'!K38+'SB6'!K39)),0,(('B4-FinPerf RE'!M33+'B4-FinPerf RE'!M54)/('SB6'!K38+'SB6'!K39)))","v":0}]
["Current consumer debtors % change - incr(decr)",11,"18(1)a",null,null,null,null,null,null,{"$f":"IF(ISERROR((SUM('B6-FinPos'!L9:L11)-SUM('B6-FinPos'!K9:K11))/SUM('B6-FinPos'!K9:K11)), 0, (SUM('B6-FinPos'!L9:L11)-SUM('B6-FinPos'!K9:K11))/SUM('B6-FinPos'!K9:K11))","v":-0.1848090578670375},{"$f":"IF(ISERROR((SUM('B6-FinPos'!M9:M13)-SUM('B6-FinPos'!L9:L13))/SUM('B6-FinPos'!L9:L13)), 0, (SUM('B6-FinPos'!M9:M13)-SUM('B6-FinPos'!L9:L13))/SUM('B6-FinPos'!L9:L13))","v":-1.8144526705307529E-2}]
["Long term receivables % change - incr(decr)",12,"18(1)a",null,null,null,null,null,null,{"$f":"IF(ISERROR(('B6-FinPos'!L35-'B6-FinPos'!K35)/'B6-FinPos'!K35),0,(('B6-FinPos'!L35-'B6-FinPos'!K35)/'B6-FinPos'!K35))","v":-0.63611179410341701},{"$f":"IF(ISERROR(('B6-FinPos'!M35-'B6-FinPos'!L35)/'B6-FinPos'!L35),0,(('B6-FinPos'!M35-'B6-FinPos'!L35)/'B6-FinPos'!L35))","v":3.7022505974248318E-2}]
["R&M % of Property Plant & Equipment",13,"20(1)(vi)",null,null,null,{"$f":"IF(ISERROR('B9-Asset'!C184/'B9-Asset'!C180),0,('B9-Asset'!C184/'B9-Asset'!C180))","v":4.4924847454974368E-2},{"$f":"IF(ISERROR('B9-Asset'!D184/'B9-Asset'!D180),0,('B9-Asset'!D184/'B9-Asset'!D180))","v":0},{"$f":"IF(ISERROR('B9-Asset'!K184/'B9-Asset'!K180),0,('B9-Asset'!K184/'B9-Asset'!K180))","v":4.4504109367942919E-2},{"$f":"IF(ISERROR('B9-Asset'!L184/'B9-Asset'!L180),0,('B9-Asset'!L184/'B9-Asset'!L180))","v":4.5982306314384207E-2},{"$f":"IF(ISERROR('B9-Asset'!M184/'B9-Asset'!M180),0,('B9-Asset'!M184/'B9-Asset'!M180))","v":4.4964387715649305E-2}]
["Asset renewal % of capital budget",14,{"$f":"C17","v":"20(1)(vi)"},null,null,null,{"$f":"IF(ISERROR('B9-Asset'!C42/'B9-Asset'!C146),0,('B9-Asset'!C42/'B9-Asset'!C146))","v":0},{"$f":"IF(ISERROR('B9-Asset'!D42/'B9-Asset'!D146),0,('B9-Asset'!D42/'B9-Asset'!D146))","v":0},{"$f":"IF(ISERROR('B9-Asset'!K42/'B9-Asset'!K146),0,('B9-Asset'!K42/'B9-Asset'!K146))","v":0},{"$f":"IF(ISERROR('B9-Asset'!L42/'B9-Asset'!L146),0,('B9-Asset'!L42/'B9-Asset'!L146))","v":0},{"$f":"IF(ISERROR('B9-Asset'!M42/'B9-Asset'!M146),0,('B9-Asset'!M42/'B9-Asset'!M146))","v":0}]
[{"$f":"head27a","v":"References"}]
["1. Positive cash balances indicative of minimum compliance - subject to 2"]
["2. Deduct 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 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 cap 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 cap municipalities and later for other capacity classifications)"]
["13. Indicative of a credible allowance for repairs & maintenance of assets"]
["14. Indicative of a credible allowance for asset renewal (requires analysis of asset renewal projects as % of total capital projects - detailed capital plan)"]
[]
["Macro CPIX target",null,null,null,null,null,0.06,0.06,0.06,0.06,0.06]
["Total service charge revenue",null,null,null,null,null,{"$f":"IF(ISERROR(SUM('B4-FinPerf RE'!C8:C25)),0,(SUM('B4-FinPerf RE'!C8:C25)))","v":48115064},{"$f":"IF(ISERROR(SUM('B4-FinPerf RE'!D8:D25)),0,(SUM('B4-FinPerf RE'!D8:D25)))","v":0},{"$f":"IF(ISERROR(SUM('B4-FinPerf RE'!K8:K25)),0,(SUM('B4-FinPerf RE'!K8:K25)))","v":45588559},{"$f":"IF(ISERROR(SUM('B4-FinPerf RE'!L8:L25)),0,(SUM('B4-FinPerf RE'!L8:L25)))","v":61465474},{"$f":"IF(ISERROR(SUM('B4-FinPerf RE'!M8:M25)),0,(SUM('B4-FinPerf RE'!M8:M25)))","v":63002174}]
["Total service charge revenue - previous year",null,null,null,null,null,null,null,{"$f":"G37","v":0},{"$f":"I36","v":45588559},{"$f":"J36","v":61465474}]
["Provincial government gazetted allocations"]
["National government DoRA allocations"]
["Cash receipts from ratepayers",null,null,null,null,null,{"$f":"'B7-CFlow'!C8+'B7-CFlow'!C9+'B7-CFlow'!C10","v":42315140},{"$f":"'B7-CFlow'!D8+'B7-CFlow'!D9+'B7-CFlow'!D10","v":0},{"$f":"'B7-CFlow'!K8+'B7-CFlow'!K9+'B7-CFlow'!K10","v":40277666},{"$f":"'B7-CFlow'!L8+'B7-CFlow'!L9+'B7-CFlow'!L10","v":45536585},{"$f":"'B7-CFlow'!M8+'B7-CFlow'!M9+'B7-CFlow'!M10","v":46675069}]
["Ratepayer & Other revenue",null,null,null,null,null,{"$f":"SUM('B4-FinPerf RE'!C8:C13)+'B4-FinPerf RE'!C20+'B4-FinPerf RE'!C22+SUM('B4-FinPerf RE'!C24:C27)+'B4-FinPerf RE'!C31","v":43641947},{"$f":"SUM('B4-FinPerf RE'!D8:D13)+'B4-FinPerf RE'!D20+'B4-FinPerf RE'!D22+SUM('B4-FinPerf RE'!D24:D27)+'B4-FinPerf RE'!D31","v":0},{"$f":"SUM('B4-FinPerf RE'!K8:K13)+'B4-FinPerf RE'!K20+'B4-FinPerf RE'!K22+SUM('B4-FinPerf RE'!K24:K27)+'B4-FinPerf RE'!K31","v":41828142},{"$f":"SUM('B4-FinPerf RE'!L8:L13)+'B4-FinPerf RE'!L20+'B4-FinPerf RE'!L22+SUM('B4-FinPerf RE'!L24:L27)+'B4-FinPerf RE'!L31","v":56788652},{"$f":"SUM('B4-FinPerf RE'!M8:M13)+'B4-FinPerf RE'!M20+'B4-FinPerf RE'!M22+SUM('B4-FinPerf RE'!M24:M27)+'B4-FinPerf RE'!M31","v":58208371}]
["Change in debtors",null,null,null,null,null,null,null,null,{"$f":"(SUM('B6-FinPos'!L9:L13)+'B6-FinPos'!L18)-(SUM('B6-FinPos'!K9:K13)+'B6-FinPos'!K18)","v":-1786328},{"$f":"(SUM('B6-FinPos'!M9:M13)+'B6-FinPos'!M18)-(SUM('B6-FinPos'!L9:L13)+'B6-FinPos'!L18)","v":-323686}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Average annual collection rate (arrears inclusive)"]

{"sheet":"SB7","index":43,"n_rows":85,"n_cols":13,"rows_kept":85,"cut":false,"hidden":false,"merged":[[82,0,82,10],[79,0,79,10],[1,0,3,0],[1,1,3,1],[1,2,1,8]]}
[{"$f":"muni&\" - \"&ADJB7&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB7 Adjustments Budget - transfers and grant receipts - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,7,8,9,10,11,12]
["R thousands",null,"A","A1","B","C","D","E","F"]
["RECEIPTS:","1, 2"]
[]
["Operating Transfers and Grants"]
["National Government:",null,{"$f":"SUM(C10:C17)","v":96157000},{"$f":"SUM(D10:D17)","v":0},0,0,0,0,96157000,94957000,95032000]
["Energy Efficiency  and Demand Management","_",3000000,0,0,0,0,0,3000000,4000000,0]
["EPWP Incentive","_",2204000,0,0,0,0,0,2204000,0,0]
["Finance Management ","_",3000000,0,0,0,0,0,3000000,3000000,3100000]
["Local Government Equitable Share","_",87953000,0,0,0,0,0,87953000,87957000,91932000]
[null,"_"]
[]
[]
[]
["Provincial Government:",null,{"$f":"SUM(C19:C28)","v":2198000},0,0,977000,0,977000,3175000,2308000,2416000]
["KwaZulu-Natal_Capacity Building and Other_Specify (Add grant description)_Receipts","_",2198000,0,0,977000,0,977000,3175000,2308000,2416000]
[]
[null,4]
[]
[]
[]
[]
[]
[]
[null,5]
["District Municipality:",null,{"$f":"SUM(C30:C34)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["Other grant providers:",null,{"$f":"SUM(C36:C40)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["Total Operating Transfers and Grants",6,{"$f":"C9+C18+C29+C35","v":98355000},0,0,977000,0,977000,{"$f":"I9+I18+I29+I35","v":99332000},97265000,97448000]
[]
["Capital Transfers and Grants"]
[{"$f":"A9","v":"National Government:"},null,{"$f":"SUM(C45:C52)","v":31558000},0,0,0,0,0,31558000,27732000,28818000]
[" Municipal Infrastructure Grant (MIG)","_",18934000,0,0,0,0,0,18934000,20223000,20970000]
["Integrated National Electrification Programme Grant","_",12624000,0,0,0,0,0,12624000,7509000,7848000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[]
[]
[]
[]
[{"$f":"A18","v":"Provincial Government:"},null,{"$f":"SUM(C54:C58)","v":0},0,0,0,0,0,0,0,0]
[null,null,0,0]
[]
[]
[]
[]
[{"$f":"A29","v":"District Municipality:"},null,{"$f":"SUM(C60:C64)","v":0},0,0,0,0,0,0,0,0]
["[insert description]"]
[]
[]
[]
[]
[{"$f":"A35","v":"Other grant providers:"},null,{"$f":"SUM(C66:C70)","v":0},0,0,0,0,0,0,0,0]
["[insert description]"]
[]
[]
[]
[]
["Total Capital Transfers and Grants",6,{"$f":"C44+C53+C59+C65","v":31558000},0,0,0,0,0,{"$f":"I44+I53+I59+I65","v":31558000},27732000,28818000]
["TOTAL RECEIPTS OF TRANSFERS & GRANTS",null,{"$f":"C41+C71","v":129913000},0,0,977000,0,977000,{"$f":"I41+I71","v":130890000},124997000,126266000]
[{"$f":"head27a","v":"References"}]
["1. Each 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 earned (the objective is to confirm grants allocated)"]
["3. Replacement of RSC levies"]
["4. Housing subsidies for housing where ownership transferred to organisations or persons outside the control of the municipality"]
["5. Motor vehicle licensing refunds to be included under 'agency' services (Not shown here as Receipts)"]
["6. Total Grant Receipts original budget must reconcile to budget supporting table A18"]
["7. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["8. Increases of funds approved under section 31 MFMA"]
["9. Adjustments to funding allocations from National or Provincial Government"]
["10. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); error correction (section 28(2)(f)); functional shifts and any adjustments made under delegation by the AO since the budget was approve"]
["11. E = B + C + D"]
["12. Adjusted Budget F = (A or A1) + E"]

{"sheet":"SB8","index":44,"n_rows":80,"n_cols":11,"rows_kept":80,"cut":false,"hidden":false,"merged":[[77,0,77,10],[1,0,3,0],[1,1,3,1],[1,2,1,8]]}
[{"$f":"muni&\" - \"&ADJB8&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB8 Adjustments Budget - expenditure on transfers and grant programme - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,2,3,4,5,6,7]
["R thousands",null,"A","A1","B","C","D","E","F"]
["EXPENDITURE ON TRANSFERS AND GRANT PROGRAM:",1]
[]
["Operating expenditure of Transfers and Grants"]
["National Government:",null,{"$f":"SUM(C10:C17)","v":8204000},0,0,0,0,0,8204000,7000000,3100000]
["Energy Efficiency and Demand Side Management Grant","_",3000000,0,0,0,0,0,3000000,4000000,0]
["Expanded Public Works Programme Integrated Grant","_",2204000,0,0,0,0,0,2204000,0,0]
["Local Government Financial Management Grant","_",3000000,0,0,0,0,0,3000000,3000000,3100000]
[null,"_"]
[null,"_"]
[]
[]
[]
["Provincial Government:",null,{"$f":"SUM(C19:C28)","v":2198000},0,0,977000,0,977000,3175000,2308000,2416000]
["KwaZulu-Natal","_",2198000,0,0,977000,0,977000,3175000,2308000,2416000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["District Municipality:",null,{"$f":"SUM(C30:C34)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["Other grant providers:",null,{"$f":"SUM(C36:C40)","v":0},0,0,0,0,0,0,0,0]
[null,"_"]
[]
[]
[]
[null,"_"]
["Total operating expenditure of Transfers and Grants:",null,{"$f":"C9+C18+C29+C35","v":10402000},0,0,977000,0,977000,11379000,9308000,5516000]
[]
["Capital expenditure of Transfers and Grants"]
["National Government:",null,{"$f":"SUM(C45:C52)","v":31558000},0,0,0,0,0,31558000,27732000,28818000]
["Integrated National Electrification Programme Grant","_",12624000,0,0,0,0,0,12624000,7509000,7848000]
["Municipal Infrastructure Grant","_",18934000,0,0,0,0,0,18934000,20223000,20970000]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(E52:G52)","v":0},{"$f":"IF(D52=0,C52+H52,D52+H52)","v":0}]
["Provincial Government:",null,{"$f":"SUM(C54:C58)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(E58:G58)","v":0},{"$f":"IF(D58=0,C58+H58,D58+H58)","v":0}]
["District Municipality:",null,{"$f":"SUM(C60:C64)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(E64:G64)","v":0},{"$f":"IF(D64=0,C64+H64,D64+H64)","v":0}]
["Other grant providers:",null,{"$f":"SUM(C66:C69)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"'SB7'!A70","v":0}]
["Total capital expenditure of Transfers and Grants",null,{"$f":"C44+C53+C59+C65","v":31558000},0,0,0,0,0,31558000,27732000,28818000]
[]
["Total capital expenditure of Transfers and Grants",null,{"$f":"C41+C70","v":41960000},0,0,977000,0,977000,42937000,37040000,34334000]
[{"$f":"head27a","v":"References"}]
["1. Transfers/Grant expenditure must be separately listed for each allocation received"]
["2. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["3. Increases of funds approved under section 31 MFMA"]
["4. Adjustments to funding allocations from National or Provincial Government"]
["5. Adjusts. = 'Other' Adjustments proposed to be approved; error correction (section 28(2)(f)); functional shifts and any adjustments made under delegation by the AO since the budget was approved or since a previously 'approved' Adjustments Budget in the "]
["6. E = B + C + D"]
["7. Adjusted Budget F = (A or A1) + E"]

{"sheet":"SB9","index":45,"n_rows":66,"n_cols":11,"rows_kept":66,"cut":false,"hidden":false,"merged":[[60,0,60,10],[63,0,63,10],[1,2,1,8],[1,0,3,0],[1,1,3,1]]}
[{"$f":"muni&\" - \"&ADJB9&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB9 Adjustments Budget - reconciliation of transfers, grant receipts, and unspent funds - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,2,3,4,5,6,7]
["R thousands",null,"A","A1","B","C","D","E","F"]
["Operating transfers and grants:"]
["National Government:"]
["Balance unspent at beginning of the year",null,null,null,null,null,null,{"$f":"SUM(E8:G8)","v":0},{"$f":"IF(D8=0,C8+H8,D8+H8)","v":0}]
["Current year receipts",null,{"$f":"'SB7'!C9","v":96157000},{"$f":"'SB7'!D9","v":0},{"$f":"'SB7'!E9","v":0},{"$f":"'SB7'!F9","v":0},{"$f":"'SB7'!G9","v":0},{"$f":"SUM(E9:G9)","v":0},{"$f":"IF(D9=0,C9+H9,D9+H9)","v":96157000},{"$f":"'SB7'!J9","v":94957000},{"$f":"'SB7'!K9","v":95032000}]
["Repayment of grants"]
["Conditions met - transferred to revenue",null,{"$f":"C8+C9-C12","v":87953000},0,0,0,0,0,87953000,87957000,91932000]
["Conditions still to be met - transferred to liabilities",null,{"$f":"'SB8'!C9","v":8204000},{"$f":"'SB8'!D9","v":0},{"$f":"'SB8'!E9","v":0},{"$f":"'SB8'!F9","v":0},{"$f":"'SB8'!G9","v":0},{"$f":"SUM(E12:G12)","v":0},{"$f":"IF(D12=0,C12+H12,D12+H12)","v":8204000},{"$f":"'SB8'!J9","v":7000000},{"$f":"'SB8'!K9","v":3100000}]
["Provincial Government:"]
["Balance unspent at beginning of the year",null,null,null,null,null,null,{"$f":"SUM(E14:G14)","v":0},{"$f":"IF(D14=0,C14+H14,D14+H14)","v":0}]
[{"$f":"A9","v":"Current year receipts"},null,{"$f":"'SB7'!C18","v":2198000},{"$f":"'SB7'!D18","v":0},{"$f":"'SB7'!E18","v":0},{"$f":"'SB7'!F18","v":977000},{"$f":"'SB7'!G18","v":0},{"$f":"SUM(E15:G15)","v":977000},{"$f":"IF(D15=0,C15+H15,D15+H15)","v":3175000},{"$f":"'SB7'!J18","v":2308000},{"$f":"'SB7'!K18","v":2416000}]
[{"$f":"A11","v":"Conditions met - transferred to revenue"},null,{"$f":"C14+C15-C17","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A12","v":"Conditions still to be met - transferred to liabilities"},null,{"$f":"'SB8'!C18","v":2198000},{"$f":"'SB8'!D18","v":0},{"$f":"'SB8'!E18","v":0},{"$f":"'SB8'!F18","v":977000},{"$f":"'SB8'!G18","v":0},{"$f":"SUM(E17:G17)","v":977000},{"$f":"IF(D17=0,C17+H17,D17+H17)","v":3175000},{"$f":"'SB8'!J18","v":2308000},{"$f":"'SB8'!K18","v":2416000}]
["District Municipality:"]
[{"$f":"A14","v":"Balance unspent at beginning of the year"},null,null,null,null,null,null,{"$f":"SUM(E19:G19)","v":0},{"$f":"IF(D19=0,C19+H19,D19+H19)","v":0}]
[{"$f":"A15","v":"Current year receipts"},null,{"$f":"'SB7'!C29","v":0},{"$f":"'SB7'!D29","v":0},{"$f":"'SB7'!E29","v":0},{"$f":"'SB7'!F29","v":0},{"$f":"'SB7'!G29","v":0},{"$f":"SUM(E20:G20)","v":0},{"$f":"IF(D20=0,C20+H20,D20+H20)","v":0},{"$f":"'SB7'!J29","v":0},{"$f":"'SB7'!K29","v":0}]
[{"$f":"A16","v":"Conditions met - transferred to revenue"},null,{"$f":"C19+C20-C22","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A17","v":"Conditions still to be met - transferred to liabilities"},null,{"$f":"'SB8'!C29","v":0},{"$f":"'SB8'!D29","v":0},{"$f":"'SB8'!E29","v":0},{"$f":"'SB8'!F29","v":0},{"$f":"'SB8'!G29","v":0},{"$f":"SUM(E22:G22)","v":0},{"$f":"IF(D22=0,C22+H22,D22+H22)","v":0},{"$f":"'SB8'!J29","v":0},{"$f":"'SB8'!K29","v":0}]
["Other grant providers:"]
[{"$f":"A14","v":"Balance unspent at beginning of the year"},null,null,null,null,null,null,{"$f":"SUM(E24:G24)","v":0},{"$f":"IF(D24=0,C24+H24,D24+H24)","v":0}]
[{"$f":"A15","v":"Current year receipts"},null,{"$f":"'SB7'!C35","v":0},{"$f":"'SB7'!D35","v":0},{"$f":"'SB7'!E35","v":0},{"$f":"'SB7'!F35","v":0},{"$f":"'SB7'!G35","v":0},{"$f":"SUM(E25:G25)","v":0},{"$f":"IF(D25=0,C25+H25,D25+H25)","v":0},{"$f":"'SB7'!J35","v":0},{"$f":"'SB7'!K35","v":0}]
[{"$f":"A16","v":"Conditions met - transferred to revenue"},null,{"$f":"C24+C25-C27","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A17","v":"Conditions still to be met - transferred to liabilities"},null,{"$f":"'SB8'!C35","v":0},{"$f":"'SB8'!D35","v":0},{"$f":"'SB8'!E35","v":0},{"$f":"'SB8'!F35","v":0},{"$f":"'SB8'!G35","v":0},{"$f":"SUM(E27:G27)","v":0},{"$f":"IF(D27=0,C27+H27,D27+H27)","v":0},{"$f":"'SB8'!J35","v":0},{"$f":"'SB8'!K35","v":0}]
["Total operating transfers and grants revenue",null,{"$f":"C11+C16+C21+C26","v":87953000},0,0,0,0,0,87953000,87957000,91932000]
["Total operating transfers and grants - CTBM",2,10402000,0,0,977000,0,977000,11379000,9308000,5516000]
[]
["Capital transfers and grants:"]
[{"$f":"A7","v":"National Government:"}]
["Balance unspent at beginning of the year",null,null,null,null,null,null,{"$f":"SUM(E33:G33)","v":0},{"$f":"IF(D33=0,C33+H33,D33+H33)","v":0}]
["Current year receipts",null,{"$f":"'SB7'!C44","v":31558000},{"$f":"'SB7'!D44","v":0},{"$f":"'SB7'!E44","v":0},{"$f":"'SB7'!F44","v":0},{"$f":"'SB7'!G44","v":0},{"$f":"SUM(E34:G34)","v":0},{"$f":"IF(D34=0,C34+H34,D34+H34)","v":31558000},{"$f":"'SB7'!J44","v":27732000},{"$f":"'SB7'!K44","v":28818000}]
["Conditions met - transferred to revenue",null,{"$f":"C33+C34-C36","v":0},0,0,0,0,0,0,0,0]
["Conditions still to be met - transferred to liabilities",null,{"$f":"'SB8'!C44","v":31558000},null,{"$f":"'SB8'!E44","v":0},{"$f":"'SB8'!F44","v":0},{"$f":"'SB8'!G44","v":0},{"$f":"SUM(E36:G36)","v":0},{"$f":"IF(D36=0,C36+H36,D36+H36)","v":31558000},{"$f":"'SB8'!J44","v":27732000},{"$f":"'SB8'!K44","v":28818000}]
["Provincial Government:"]
["Balance unspent at beginning of the year",null,null,null,null,null,null,{"$f":"SUM(E38:G38)","v":0},{"$f":"IF(D38=0,C38+H38,D38+H38)","v":0}]
[{"$f":"A34","v":"Current year receipts"},null,{"$f":"'SB7'!C53","v":0},{"$f":"'SB7'!D53","v":0},{"$f":"'SB7'!E53","v":0},{"$f":"'SB7'!F53","v":0},{"$f":"'SB7'!G53","v":0},{"$f":"SUM(E39:G39)","v":0},{"$f":"IF(D39=0,C39+H39,D39+H39)","v":0},{"$f":"'SB7'!J53","v":0},{"$f":"'SB7'!K53","v":0}]
[{"$f":"A35","v":"Conditions met - transferred to revenue"},null,{"$f":"C38+C39-C41","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A36","v":"Conditions still to be met - transferred to liabilities"},null,{"$f":"'SB8'!C53","v":0},{"$f":"'SB8'!D53","v":0},{"$f":"'SB8'!E53","v":0},{"$f":"'SB8'!F53","v":0},{"$f":"'SB8'!G53","v":0},{"$f":"SUM(E41:G41)","v":0},{"$f":"IF(D41=0,C41+H41,D41+H41)","v":0},{"$f":"'SB8'!J53","v":0},{"$f":"'SB8'!K53","v":0}]
["District Municipality:"]
[{"$f":"A38","v":"Balance unspent at beginning of the year"},null,null,null,null,null,null,{"$f":"SUM(E43:G43)","v":0},{"$f":"IF(D43=0,C43+H43,D43+H43)","v":0}]
[{"$f":"A39","v":"Current year receipts"},null,{"$f":"'SB7'!C59","v":0},{"$f":"'SB7'!D59","v":0},{"$f":"'SB7'!E59","v":0},{"$f":"'SB7'!F59","v":0},{"$f":"'SB7'!G59","v":0},{"$f":"SUM(E44:G44)","v":0},{"$f":"IF(D44=0,C44+H44,D44+H44)","v":0},{"$f":"'SB7'!J59","v":0},{"$f":"'SB7'!K59","v":0}]
[{"$f":"A40","v":"Conditions met - transferred to revenue"},null,{"$f":"C43+C44-C46","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A41","v":"Conditions still to be met - transferred to liabilities"},null,{"$f":"'SB8'!C59","v":0},{"$f":"'SB8'!D59","v":0},{"$f":"'SB8'!E59","v":0},{"$f":"'SB8'!F59","v":0},{"$f":"'SB8'!G59","v":0},{"$f":"SUM(E46:G46)","v":0},{"$f":"IF(D46=0,C46+H46,D46+H46)","v":0},{"$f":"'SB8'!J59","v":0},{"$f":"'SB8'!K59","v":0}]
["Other grant providers:"]
[{"$f":"A38","v":"Balance unspent at beginning of the year"},null,null,null,null,null,null,{"$f":"SUM(E48:G48)","v":0},{"$f":"IF(D48=0,C48+H48,D48+H48)","v":0}]
[{"$f":"A39","v":"Current year receipts"},null,{"$f":"'SB7'!C65","v":0},{"$f":"'SB7'!D65","v":0},{"$f":"'SB7'!E65","v":0},{"$f":"'SB7'!F65","v":0},{"$f":"'SB7'!G65","v":0},{"$f":"SUM(E49:G49)","v":0},{"$f":"IF(D49=0,C49+H49,D49+H49)","v":0},{"$f":"'SB7'!J65","v":0},{"$f":"'SB7'!K65","v":0}]
[{"$f":"A40","v":"Conditions met - transferred to revenue"},null,{"$f":"C48+C49-C51","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A41","v":"Conditions still to be met - transferred to liabilities"},null,{"$f":"'SB8'!C65","v":0},{"$f":"'SB8'!D65","v":0},{"$f":"'SB8'!E65","v":0},{"$f":"'SB8'!F65","v":0},{"$f":"'SB8'!G65","v":0},{"$f":"SUM(E51:G51)","v":0},{"$f":"IF(D51=0,C51+H51,D51+H51)","v":0},{"$f":"'SB8'!J65","v":0},{"$f":"'SB8'!K65","v":0}]
["Total capital transfers and grants revenue",null,{"$f":"C35+C40+C45+C50","v":0},0,0,0,0,0,0,0,0]
["Total capital transfers and grants - CTBM",null,31558000,0,0,0,0,0,31558000,27732000,28818000]
[]
["TOTAL TRANSFERS AND GRANTS REVENUE",null,{"$f":"C28+C52","v":87953000},0,0,0,0,0,87953000,87957000,91932000]
["TOTAL TRANSFERS AND GRANTS -  CTBM",null,41960000,0,0,977000,0,977000,42937000,37040000,34334000]
[]
[{"$f":"head27a","v":"References"}]
["1. Total capital grants revenue budget must reconcile to budget tables A4 and A5; total operating grants revenue must reconcile to budget table A4"]
["2. CTBM = conditions to be met"]
["3. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["4. Increases of funds approved under section 31 MFMA"]
["5. Adjustments to funding allocations from National or Provincial Government"]
["5. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (sect"]
["6. E = B + C + D"]
["7. Adjusted Budget F = (A or A1) + E"]

{"sheet":"SB10","index":46,"n_rows":77,"n_cols":29,"rows_kept":77,"cut":false,"hidden":false,"merged":[[1,0,3,0],[1,1,3,1],[1,2,1,10]]}
[{"$f":"muni&\" - \"&ADJB10&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB10 Adjustments Budget - transfers and grants made by the municipality - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,6,7,8,9,10,11,12,13]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Cash transfers to other municipalities"]
["[insert description]",1,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E7:I7)","v":0},{"$f":"IF(D7=0,C7+J7,D7+J7)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000101"]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E8:I8)","v":0},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E9:I9)","v":0},{"$f":"IF(D9=0,C9+J9,D9+J9)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["TOTAL ALLOCATIONS TO MUNICIPALITIES:",null,{"$f":"SUM(C7:C9)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Cash transfers to Entities/Other External Mechanisms"]
["[insert description]",2,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E13:I13)","v":0},{"$f":"IF(D13=0,C13+J13,D13+J13)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000102"]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E14:I14)","v":0},{"$f":"IF(D14=0,C14+J14,D14+J14)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E15:I15)","v":0},{"$f":"IF(D15=0,C15+J15,D15+J15)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["TOTAL ALLOCATIONS TO ENTITIES/EMs'",null,{"$f":"SUM(C13:C15)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Cash transfers to other Organs of State"]
["[insert description]",3,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E19:I19)","v":0},{"$f":"IF(D19=0,C19+J19,D19+J19)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000103"]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E20:I20)","v":0},{"$f":"IF(D20=0,C20+J20,D20+J20)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E21:I21)","v":0},{"$f":"IF(D21=0,C21+J21,D21+J21)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["TOTAL ALLOCATIONS TO OTHER ORGANS OF STATE:",null,{"$f":"SUM(C19:C21)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Cash transfers to other Organisations"]
["[insert description]",4,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E25:I25)","v":0},{"$f":"IF(D25=0,C25+J25,D25+J25)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000104"]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E26:I26)","v":0},{"$f":"IF(D26=0,C26+J26,D26+J26)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E27:I27)","v":0},{"$f":"IF(D27=0,C27+J27,D27+J27)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["TOTAL CASH TRANSFERS TO OTHER ORGANISATIONS:",null,{"$f":"SUM(C25:C27)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Groups of Individuals"]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E31:I31)","v":0},{"$f":"IF(D31=0,C31+J31,D31+J31)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28000105]
["[insert description]"]
["[insert description]"]
["Total Non-Cash Grants To Groups Of Individuals:",null,{"$f":"SUM(C31:C33)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL CASH TRANSFERS",5,{"$f":"C10+C16+C22+C28+C34","v":0},{"$f":"D10+D16+D22+D28","v":0},0,0,0,0,0,0,0,0,0]
[]
["Non-cash transfers to other municipalities"]
["[insert description]",1,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E39:I39)","v":0},{"$f":"IF(D39=0,C39+J39,D39+J39)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000201"]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E40:I40)","v":0},{"$f":"IF(D40=0,C40+J40,D40+J40)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E41:I41)","v":0},{"$f":"IF(D41=0,C41+J41,D41+J41)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["TOTAL ALLOCATIONS TO MUNICIPALITIES:",null,{"$f":"SUM(C39:C41)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Non-cash transfers to Entities/Other External Mechanisms"]
["[insert description]",2,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E45:I45)","v":0},{"$f":"IF(D45=0,C45+J45,D45+J45)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000202"]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E46:I46)","v":0},{"$f":"IF(D46=0,C46+J46,D46+J46)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E47:I47)","v":0},{"$f":"IF(D47=0,C47+J47,D47+J47)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["TOTAL ALLOCATIONS TO ENTITIES/EMs'",null,{"$f":"SUM(C45:C47)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Non-cash transfers to other Organs of State"]
["[insert description]",3,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E51:I51)","v":0},{"$f":"IF(D51=0,C51+J51,D51+J51)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000203"]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E52:I52)","v":0},{"$f":"IF(D52=0,C52+J52,D52+J52)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E53:I53)","v":0},{"$f":"IF(D53=0,C53+J53,D53+J53)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["TOTAL ALLOCATIONS TO OTHER ORGANS OF STATE:",null,{"$f":"SUM(C51:C53)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Non-cash transfers to other Organisations"]
["[insert description]",4,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E57:I57)","v":0},{"$f":"IF(D57=0,C57+J57,D57+J57)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000204"]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E58:I58)","v":0},{"$f":"IF(D58=0,C58+J58,D58+J58)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["[insert description]",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUM(E59:I59)","v":0},{"$f":"IF(D59=0,C59+J59,D59+J59)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA21SubCode,$AC:$AC)","v":0}]
["TOTAL NON-CASH TRANSFERS TO OTHER ORGANISATIONS:",null,{"$f":"SUM(C57:C59)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL NON-CASH TRANSFERS",5,{"$f":"C42+C48+C54+C60","v":0},{"$f":"D42+D48+D54+D60","v":0},0,0,0,0,0,0,0,0,0]
["TOTAL TRANSFERS",null,{"$f":"C36+C62","v":0},{"$f":"D36+D62","v":0},0,0,0,0,0,0,0,0,0]
[{"$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. Eskom"]
["4. Insert description of each 'other' organisation"]
["5. All descriptions should separate allocations for 'capital purposes' and 'operating purposes'"]
["6. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["7. Additional cash-backed accumulated funds/unspent funds (section 18(1)(b) and section 28(2)(e) MFMA) identified after Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably be have for"]
["8. Increases of funds approved under section 31 MFMA"]
["9. Adjustments approved in accordance with section 29 MFMA"]
["10. Adjustments to funding allocations from National or Provincial Government"]
["11. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (sec"]
["12. G = B + C + D + E +  F"]
["13. Adjusted Budget H = (A or A1) + G"]

{"sheet":"SB11","index":47,"n_rows":140,"n_cols":30,"rows_kept":140,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[137,0,137,11],[139,0,139,11],[132,0,132,11],[134,0,134,9],[135,0,135,11],[133,0,133,11],[1,2,1,10]]}
[{"$f":"muni&\" - \"&ADJB11&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB11 Adjustments Budget - councillor and staff benefits - "}]
["Summary of remuneration",{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},"% change"]
[null,null,null,5,6,7,8,9,10,11,12]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Councillors (Political Office Bearers plus Other)"]
["Basic Salaries and Wages",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":7181709},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},{"$f":"G7+I7","v":0},{"$f":"IF(D7=0,C7+J7,D7+J7)","v":7181709},{"$f":"IF(K7=0,\"\",(K7/C7)-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210001]
["Pension and UIF Contributions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},0,0,{"$f":"IF(K8=0,\"\",(K8/C8)-1)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210002]
["Medical Aid Contributions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},0,0,{"$f":"IF(K9=0,\"\",(K9/C9)-1)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210003]
["Motor Vehicle Allowance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},0,0,{"$f":"IF(K10=0,\"\",(K10/C10)-1)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210004]
["Cellphone Allowance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":776057},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},0,776057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210005]
["Housing Allowances",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210006]
["Other benefits and allowances",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA22SubCode,$AC:$AC)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210007]
["Sub Total - Councillors",null,{"$f":"SUM(C7:C13)","v":7957766},{"$f":"SUM(D7:D13)","v":0},{"$f":"SUM(E7:E13)","v":0},0,0,0,0,0,{"$f":"SUM(K7:K13)","v":7957766},{"$f":"IF(K14=0,\"\",(K14/C14)-1)","v":0}]
["% increase",null,null,{"$f":"IF(ISERROR((D14/C14)-1),0,((D14/C14)-1))","v":-1},null,null,null,null,null,null,{"$f":"IF(ISERROR((K14/J14)-1),0,((K14/J14)-1))","v":0}]
[]
["Senior Managers of the Municipality"]
["Basic Salaries and Wages",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":4874081},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"E18+G18+I18","v":0},{"$f":"IF(D18=0,C18+J18,D18+J18)","v":4874081},{"$f":"IF(K18=0,\"\",(K18/C18)-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,"SM"]
["Pension and UIF Contributions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002,"SM"]
["Medical Aid Contributions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,"SM"]
["Overtime",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"E21+G21+I21","v":0},0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,"SM"]
["Performance Bonus",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"E22+G22+I22","v":0},{"$f":"IF(D22=0,C22+J22,D22+J22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,"SM"]
["Motor Vehicle Allowance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":125400},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,125400,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,"SM"]
["Cellphone Allowance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":334400},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,334400,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,"SM"]
["Housing Allowances",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"E25+G25+I25","v":0},{"$f":"IF(D25=0,C25+J25,D25+J25)","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",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":376200},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"E26+G26+I26","v":0},{"$f":"IF(D26=0,C26+J26,D26+J26)","v":376200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,"SM"]
["Payments in lieu of leave",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"E27+G27+I27","v":0},{"$f":"IF(D27=0,C27+J27,D27+J27)","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,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,"SM"]
["Post-retirement benefit obligations",5,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,"SM"]
["Entertainment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"E30+G30+I30","v":0},{"$f":"IF(D30=0,C30+J30,D30+J30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2090,"SM"]
["Scarcity",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,"SM"]
["Acting and post related allowance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,"SM"]
["In kind benefits",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,"SM"]
["Sub Total - Senior Managers of Municipality",null,{"$f":"SUM(C18:C33)","v":5710081},{"$f":"SUM(D18:D33)","v":0},0,{"$f":"SUM(F18:F33)","v":0},{"$f":"SUM(G18:G33)","v":0},{"$f":"SUM(H18:H33)","v":0},{"$f":"SUM(I18:I33)","v":0},{"$f":"SUM(J18:J33)","v":0},5710081,0]
[{"$f":"$A$15","v":"% increase"},null,null,{"$f":"IF(ISERROR((D34/C34)-1),0,((D34/C34)-1))","v":-1},null,null,null,null,null,null,{"$f":"IF(ISERROR((K34/J34)-1),0,((K34/J34)-1))","v":0}]
[]
["Other Municipal Staff"]
["Basic Salaries and Wages",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":39767126},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUM(E38:I38)","v":0},{"$f":"IF(D38=0,C38+J38,D38+J38)","v":39767126},{"$f":"IF(K38=0,\"\",(K38/C38)-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,"MS"]
["Pension and UIF Contributions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":7154426},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,7154426,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002,"MS"]
["Medical Aid Contributions",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":2696688},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,2696688,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,"MS"]
["Overtime",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":988480},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,988480,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,"MS"]
["Performance Bonus",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":3541882},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUM(E42:I42)","v":0},{"$f":"IF(D42=0,C42+J42,D42+J42)","v":3541882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,"MS"]
["Motor Vehicle Allowance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":376200},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,376200,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,"MS"]
["Cellphone Allowance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,"MS"]
["Housing Allowances",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":154915},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUM(E45:I45)","v":0},{"$f":"IF(D45=0,C45+J45,D45+J45)","v":154915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,"MS"]
["Other benefits and allowances",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":21398},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUM(E46:I46)","v":0},{"$f":"IF(D46=0,C46+J46,D46+J46)","v":21398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,"MS"]
["Payments in lieu of leave",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":1305402},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,1305402,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,"MS"]
["Long service awards",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":579130},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,579130,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,"MS"]
["Post-retirement benefit obligations",5,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,"MS"]
["Entertainment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUM(E50:I50)","v":0},{"$f":"IF(D50=0,C50+J50,D50+J50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2090,"MS"]
["Scarcity",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,"MS"]
["Acting and post related allowance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,"MS"]
["In kind benefits",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,"MS"]
["Sub Total - Other Municipal Staff",null,{"$f":"SUM(C38:C53)","v":56585647},{"$f":"SUM(D38:D53)","v":0},0,0,0,0,0,0,56585647,0]
[{"$f":"$A$15","v":"% increase"}]
["Total Parent Municipality",null,{"$f":"C14+C34+C54","v":70253494},0,0,0,0,0,0,0,70253494,{"$f":"IF(K56=0,\"\",(K56/C56)-1)","v":0}]
[]
[]
["Board Members of Entities"]
["Basic Salaries and Wages",null,null,null,null,null,null,null,null,{"$f":"SUM(E60:I60)","v":0},{"$f":"IF(D60=0,C60+J60,D60+J60)","v":0},{"$f":"IF(K60=0,\"\",(K60/C60)-1)","v":""}]
["Pension and UIF Contributions",null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K61=0,\"\",(K61/C61)-1)","v":""}]
["Medical Aid Contributions",null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K62=0,\"\",(K62/C62)-1)","v":""}]
["Overtime",null,null,null,null,null,null,null,null,0,{"$f":"IF(D63=0,C63+J63,D63+J63)","v":0}]
["Performance Bonus",null,null,null,null,null,null,null,null,0,{"$f":"IF(D64=0,C64+J64,D64+J64)","v":0}]
["Motor Vehicle Allowance",null,null,null,null,null,null,null,null,0,{"$f":"IF(D65=0,C65+J65,D65+J65)","v":0}]
["Cellphone Allowance",null,null,null,null,null,null,null,null,0,{"$f":"IF(D66=0,C66+J66,D66+J66)","v":0}]
["Housing Allowances",null,null,null,null,null,null,null,null,{"$f":"G67+I67","v":0},0,{"$f":"IF(K67=0,\"\",(K67/C67)-1)","v":""}]
["Other benefits and allowances",null,null,null,null,null,null,null,null,{"$f":"G68+I68","v":0},0]
["Board Fees",null,null,null,null,null,null,null,null,{"$f":"SUM(E69:I69)","v":0},0,{"$f":"IF(K69=0,\"\",(K69/C69)-1)","v":""}]
["Payments in lieu of leave",null,null,null,null,null,null,null,null,{"$f":"SUM(E70:I70)","v":0},0,{"$f":"IF(K70=0,\"\",(K70/C70)-1)","v":""}]
["Long service awards",null,null,null,null,null,null,null,null,{"$f":"SUM(E71:I71)","v":0},{"$f":"IF(D71=0,C71+J71,D71+J71)","v":0}]
["Post-retirement benefit obligations",5,null,null,null,null,null,null,null,{"$f":"SUM(E72:I72)","v":0},0,{"$f":"IF(K72=0,\"\",(K72/C72)-1)","v":""}]
["Entertainment",null,null,null,null,null,null,null,null,{"$f":"SUM(E73:I73)","v":0},{"$f":"IF(D73=0,C73+J73,D73+J73)","v":0}]
["Scarcity",null,null,null,null,null,null,null,null,0,0]
["Acting and post related allowance",null,null,null,null,null,null,null,null,0,0]
["In kind benefits",null,null,null,null,null,null,null,null,0,0]
["Sub Total - Board Members of Entities",null,{"$f":"SUM(C60:C76)","v":0},{"$f":"SUM(D60:D76)","v":0},0,0,0,0,0,0,0,{"$f":"IF(K77=0,\"\",(K77/C77)-1)","v":""}]
[{"$f":"$A$15","v":"% increase"}]
[]
["Senior Managers of Entities"]
["Basic Salaries and Wages",null,null,null,null,null,null,null,null,{"$f":"SUM(E81:I81)","v":0},{"$f":"IF(D81=0,C81+J81,D81+J81)","v":0},{"$f":"IF(K81=0,\"\",(K81/C81)-1)","v":""}]
["Pension and UIF Contributions",null,null,null,null,null,null,null,null,0,0,""]
["Medical Aid Contributions",null,null,null,null,null,null,null,null,0,0,""]
["Overtime",null,null,null,null,null,null,null,null,{"$f":"SUM(E84:I84)","v":0},{"$f":"IF(D84=0,C84+J84,D84+J84)","v":0}]
["Performance Bonus",null,null,null,null,null,null,null,null,{"$f":"SUM(E85:I85)","v":0},{"$f":"IF(D85=0,C85+J85,D85+J85)","v":0}]
["Motor Vehicle Allowance",null,null,null,null,null,null,null,null,{"$f":"SUM(E86:I86)","v":0},{"$f":"IF(D86=0,C86+J86,D86+J86)","v":0}]
["Cellphone Allowance",null,null,null,null,null,null,null,null,{"$f":"SUM(E87:I87)","v":0},{"$f":"IF(D87=0,C87+J87,D87+J87)","v":0}]
["Housing Allowances",null,null,null,null,null,null,null,null,0,0,""]
["Other benefits and allowances",null,null,null,null,null,null,null,null,{"$f":"SUM(E89:I89)","v":0},{"$f":"IF(D89=0,C89+J89,D89+J89)","v":0}]
["Payments in lieu of leave",null,null,null,null,null,null,null,null,0,0,""]
["Long service awards",null,null,null,null,null,null,null,null,0,0,""]
["Post-retirement benefit obligations",5,null,null,null,null,null,null,null,0,0,""]
["Entertainment",null,null,null,null,null,null,null,null,{"$f":"SUM(E93:I93)","v":0},{"$f":"IF(D93=0,C93+J93,D93+J93)","v":0}]
["Scarcity",null,null,null,null,null,null,null,null,0,0]
["Acting and post related allowance",null,null,null,null,null,null,null,null,0,0]
["In kind benefits",null,null,null,null,null,null,null,null,0,0]
["Sub Total - Senior Managers of Entities",null,{"$f":"SUM(C81:C96)","v":0},{"$f":"SUM(D81:D96)","v":0},0,0,0,0,0,0,0,""]
[{"$f":"$A$15","v":"% increase"}]
[]
["Other Staff of Entities"]
["Basic Salaries and Wages",null,null,null,null,null,null,null,null,{"$f":"SUM(E101:I101)","v":0},{"$f":"IF(D101=0,C101+J101,D101+J101)","v":0},{"$f":"IF(K101=0,\"\",(K101/C101)-1)","v":""}]
["Pension and UIF Contributions",null,null,null,null,null,null,null,null,0,0,""]
["Medical Aid Contributions",null,null,null,null,null,null,null,null,0,0,""]
["Overtime",null,null,null,null,null,null,null,null,0,0,""]
["Performance Bonus",null,null,null,null,null,null,null,null,{"$f":"SUM(E105:I105)","v":0},{"$f":"IF(D105=0,C105+J105,D105+J105)","v":0}]
["Motor Vehicle Allowance",null,null,null,null,null,null,null,null,0,0,""]
["Cellphone Allowance",null,null,null,null,null,null,null,null,0,0,""]
["Housing Allowances",null,null,null,null,null,null,null,null,{"$f":"SUM(E108:I108)","v":0},{"$f":"IF(D108=0,C108+J108,D108+J108)","v":0}]
["Other benefits and allowances",null,null,null,null,null,null,null,null,{"$f":"SUM(E109:I109)","v":0},{"$f":"IF(D109=0,C109+J109,D109+J109)","v":0}]
["Payments in lieu of leave",null,null,null,null,null,null,null,null,0,0,""]
["Long service awards",null,null,null,null,null,null,null,null,0,0,""]
["Post-retirement benefit obligations",5,null,null,null,null,null,null,null,0,0,""]
["Entertainment",null,null,null,null,null,null,null,null,{"$f":"SUM(E113:I113)","v":0},{"$f":"IF(D113=0,C113+J113,D113+J113)","v":0}]
["Scarcity",null,null,null,null,null,null,null,null,0,0]
["Acting and post related allowance",null,null,null,null,null,null,null,null,0,0]
["In kind benefits",null,null,null,null,null,null,null,null,0,0]
["Sub Total - Other Staff of Entities",null,{"$f":"SUM(C101:C116)","v":0},0,0,0,0,0,0,{"$f":"SUM(J101:J116)","v":0},{"$f":"SUM(K101:K116)","v":0},""]
[{"$f":"$A$15","v":"% increase"}]
["Total Municipal Entities",null,{"$f":"C77+C97+C117","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(K119=0,\"\",(K119/C119)-1)","v":""}]
[]
["TOTAL SALARY, ALLOWANCES & BENEFITS",null,{"$f":"C56+C119","v":70253494},0,0,0,0,0,0,0,70253494,{"$f":"IF(K121=0,\"\",(K121/C121)-1)","v":0}]
[{"$f":"$A$15","v":"% increase"}]
["TOTAL MANAGERS AND STAFF",null,{"$f":"C34+C54+C97+C117","v":62295728},0,0,0,0,0,0,0,62295728,{"$f":"IF(K123=0,\"\",(K123/C123)-1)","v":0}]
[{"$f":"head27a","v":"References"}]
["1. Include 'Loans and advances' where applicable if any reportable amounts only until phased compliance with s164 of MFMA achieved"]
["2. If benefits in kind are provided (e.g. provision of living quarters) the full market value must be shown as the cost to the municipality"]
["3. s57 of the Systems Act"]
["4. Must agree to the sub-total appearing on Table C1 (Employee costs)"]
["5. Includes pension payments and employer contributions to medical aid"]
[]
["Column Definitions:"]
["A. The original budget approved by council for the current year"]
["5. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["6. Additional cash-backed accumulated funds/unspent funds (section 18(1)(b) and section 28(2)(e) MFMA) identified after Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably be have for"]
["7. Increases of funds approved under section 31 MFMA"]
["8. Adjustments approved in accordance with section 29 MFMA"]
["9. Adjustments caused by changes in funding allocations from National or Provincial Government"]
["10. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (sec"]
["11. G = B + C + D + E +  F"]
["12. Adjusted Budget H = (A or A1) + G"]

{"sheet":"SB12","index":48,"n_rows":43,"n_cols":30,"rows_kept":43,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,2,1,13],[1,1,2,1]]}
[{"$f":"muni&\" - \"&ADJB12&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB12 Adjustments Budget - monthly revenue and expenditure (municipal vote) - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
[null,null,"July","August","Sept.","October","November","December","January","February","March","April","May","June","Full year budget",{"$f":"Head9","v":"Budget Year 2025/26"},{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
["R thousands",null,{"$f":"Head5A","v":"Outcome"},"Outcome","Outcome","Outcome","Outcome","Outcome",{"$f":"Head7","v":"Adjusted Budget"},"Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget",null,{"$f":"Head7","v":"Adjusted Budget"},"Adjusted Budget","Adjusted Budget"]
[{"$f":"'B3-FinPerf V'!A6","v":"Revenue by Vote"}]
[{"$f":"'B3-FinPerf V'!A7","v":"Vote 1 - Finance and Administration"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P6/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":43395559.059999995},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P6/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":5038432.55},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P6/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":5035989.6999999993},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P6/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":7644889.1299999999},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P6/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":4420293.84},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P6/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":38742551.659999996},{"$f":"$P6/12","v":12543076.5},{"$f":"$P6/12","v":12543076.5},12543076.5,12543076.5,12543076.5,{"$f":"P6-SUM(C6:M6)","v":-16476180.439999998},{"$f":"SUM(C6:N6)","v":150516918},{"$f":"'B3-FinPerf V'!K7","v":150516918},{"$f":"'B3-FinPerf V'!L7","v":150531574},{"$f":"'B3-FinPerf V'!M7","v":156337361},null,null,null,null,null,null,null,null,null,null,1,"IR"]
[{"$f":"'B3-FinPerf V'!A8","v":"Vote 2 - Finance and Administration2"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P7/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P7/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P7/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P7/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P7/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P7/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P7/12","v":0},0,0,0,0,0,0,{"$f":"'B3-FinPerf V'!K8","v":0},{"$f":"'B3-FinPerf V'!L8","v":0},{"$f":"'B3-FinPerf V'!M8","v":0},null,null,null,null,null,null,null,null,null,null,2,"IR"]
[{"$f":"'B3-FinPerf V'!A9","v":"Vote 3 - Executive and Council"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P8/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P8/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P8/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P8/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P8/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P8/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P8/12","v":0},0,0,0,0,0,0,{"$f":"'B3-FinPerf V'!K9","v":0},{"$f":"'B3-FinPerf V'!L9","v":0},{"$f":"'B3-FinPerf V'!M9","v":0},null,null,null,null,null,null,null,null,null,null,3,"IR"]
[{"$f":"'B3-FinPerf V'!A10","v":"Vote 4 - Community and Social Services"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P9/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":259314.11000000002},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P9/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":258094.71},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P9/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":253835.78},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P9/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":243891.78},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P9/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":242997.62999999998},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P9/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":423438.07},232102.25,232102.25,232102.25,232102.25,232102.25,-56856.330000000075,2785227,{"$f":"'B3-FinPerf V'!K10","v":2785227},{"$f":"'B3-FinPerf V'!L10","v":2334362},{"$f":"'B3-FinPerf V'!M10","v":2443021},null,null,null,null,null,null,null,null,null,null,4,"IR"]
[{"$f":"'B3-FinPerf V'!A11","v":"Vote 5 - Community and Social Services2"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P10/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":3333.3333333333335},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P10/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":3333.3333333333335},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P10/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":6652.17},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P10/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":6652.17},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P10/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2660.87},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P10/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2660.87},3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,0,41959.413333333338,{"$f":"'B3-FinPerf V'!K11","v":40000},{"$f":"'B3-FinPerf V'!L11","v":26125},{"$f":"'B3-FinPerf V'!M11","v":26778},null,null,null,null,null,null,null,null,null,null,5,"IR"]
[{"$f":"'B3-FinPerf V'!A12","v":"Vote 6 - Energy Sources"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P11/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1302000},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P11/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1302000},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P11/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":4564616.8499999996},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P11/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":694198.13},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P11/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1302000},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P11/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1685169.88},1302000,1302000,1302000,1302000,1302000,-1735984.8599999994,15624000,{"$f":"'B3-FinPerf V'!K12","v":15624000},{"$f":"'B3-FinPerf V'!L12","v":11509000},{"$f":"'B3-FinPerf V'!M12","v":7848000},null,null,null,null,null,null,null,null,null,null,6,"IR"]
[{"$f":"'B3-FinPerf V'!A13","v":"Vote 7 - Road Transport"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P12/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P12/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P12/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P12/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P12/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P12/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},0,0,0,0,0,0,0,{"$f":"'B3-FinPerf V'!K13","v":0},{"$f":"'B3-FinPerf V'!L13","v":0},{"$f":"'B3-FinPerf V'!M13","v":0},null,null,null,null,null,null,null,null,null,null,7,"IR"]
[{"$f":"'B3-FinPerf V'!A14","v":"Vote 8 - Planning and Development"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P13/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":12338.06},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P13/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":30483.77},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P13/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":14813.27},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P13/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":15272.75},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P13/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":253029.76000000001},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P13/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2122.36},55240,55240,55240,55240,55240,58620.030000000028,662880,{"$f":"'B3-FinPerf V'!K14","v":662880},{"$f":"'B3-FinPerf V'!L14","v":567309},{"$f":"'B3-FinPerf V'!M14","v":581492},null,null,null,null,null,null,null,null,null,null,8,"IR"]
[{"$f":"'B3-FinPerf V'!A15","v":"Vote 9 - Sport and Recreation"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P14/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":191.3},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P14/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":382.6},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P14/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":382.6},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P14/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":191.3},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P14/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":34775},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P14/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":34775},34775,34775,34775,34775,34775,172727.2,417300,{"$f":"'B3-FinPerf V'!K15","v":417300},{"$f":"'B3-FinPerf V'!L15","v":2415},{"$f":"'B3-FinPerf V'!M15","v":2536},null,null,null,null,null,null,null,null,null,null,9,"IR"]
[{"$f":"'B3-FinPerf V'!A16","v":"Vote 10 - Public Safety"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P15/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P15/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P15/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P15/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P15/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P15/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},0,0,0,0,0,0,null,{"$f":"'B3-FinPerf V'!K16","v":0},{"$f":"'B3-FinPerf V'!L16","v":0},{"$f":"'B3-FinPerf V'!M16","v":0},null,null,null,null,null,null,null,null,null,null,10,"IR"]
[{"$f":"'B3-FinPerf V'!A17","v":"Vote 11 - Other"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P16/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":139891.82999999999},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P16/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":451771.95999999996},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P16/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":595335.77},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P16/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":639891.98},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P16/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":613334.60000000009},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P16/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":66690.069999999992},457573,457573,457573,457573,457573,696094.79,null,{"$f":"'B3-FinPerf V'!K17","v":5490876},{"$f":"'B3-FinPerf V'!L17","v":9058976},{"$f":"'B3-FinPerf V'!M17","v":9285451},null,null,null,null,null,null,null,null,null,null,11,"IR"]
[{"$f":"'B3-FinPerf V'!A18","v":"Vote 12 - Waste Management"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P17/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P17/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P17/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P17/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P17/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P17/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":57428.12},57538.333333333336,57538.333333333336,57538.333333333336,57538.333333333336,57538.333333333336,58199.613333333284,null,{"$f":"'B3-FinPerf V'!K18","v":690460},{"$f":"'B3-FinPerf V'!L18","v":716305},{"$f":"'B3-FinPerf V'!M18","v":734213},null,null,null,null,null,null,null,null,null,null,12,"IR"]
[{"$f":"'B3-FinPerf V'!A19","v":"Vote 13 - Housing"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P18/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P18/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P18/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P18/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P18/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P18/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},0,0,0,0,0,0,null,{"$f":"'B3-FinPerf V'!K19","v":0},{"$f":"'B3-FinPerf V'!L19","v":0},{"$f":"'B3-FinPerf V'!M19","v":0},null,null,null,null,null,null,null,null,null,null,13,"IR"]
[{"$f":"'B3-FinPerf V'!A20","v":"Vote 14 - Waste Water Management"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P19/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P19/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P19/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P19/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P19/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P19/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},0,0,0,0,0,0,null,{"$f":"'B3-FinPerf V'!K20","v":0},{"$f":"'B3-FinPerf V'!L20","v":0},{"$f":"'B3-FinPerf V'!M20","v":0},null,null,null,null,null,null,null,null,null,null,14,"IR"]
[{"$f":"'B3-FinPerf V'!A21","v":"Vote 15 - Health"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P20/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P20/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P20/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P20/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P20/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P20/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},0,0,0,0,0,0,{"$f":"SUM(C20:N20)","v":0},{"$f":"'B3-FinPerf V'!K21","v":0},{"$f":"'B3-FinPerf V'!L21","v":0},{"$f":"'B3-FinPerf V'!M21","v":0},null,null,null,null,null,null,null,null,null,null,15,"IR"]
[{"$f":"'B3-FinPerf V'!A22","v":"Total Revenue by Vote"},null,{"$f":"SUM(C6:C20)","v":45170055.813333325},7141927.0433333321,10529054.259999998,9302415.3600000013,6926519.8199999994,41014836.029999994,14685638.416666668,14685638.416666668,14685638.416666668,14685638.416666668,14685638.416666668,-17283379.996666662,170048284.41333333,176227661,174746066,177258852]
[]
[{"$f":"'B3-FinPerf V'!A24","v":"Expenditure by Vote"}]
[{"$f":"'B3-FinPerf V'!A25","v":"Vote 1 - Finance and Administration"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P24/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":5339104.6999999993},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P24/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":5582936.5500000007},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P24/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":5633860.7200000016},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P24/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":6695898.6400000006},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P24/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":7034235.9000000004},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P24/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":7442610.3900000015},{"$f":"$P24/12","v":6465531.083333333},{"$f":"$P24/12","v":6465531.083333333},6465531.083333333,6465531.083333333,6465531.083333333,{"$f":"P24-SUM(C24:M24)","v":7530070.6833333224},{"$f":"SUM(C24:N24)","v":77586373},{"$f":"'B3-FinPerf V'!K25","v":77586373},{"$f":"'B3-FinPerf V'!L25","v":82483825},{"$f":"'B3-FinPerf V'!M25","v":85019369},null,null,null,null,null,null,null,null,null,null,1,"IE"]
[{"$f":"'B3-FinPerf V'!A26","v":"Vote 2 - Finance and Administration2"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P25/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":4037.78},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P25/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":870},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P25/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2169.8000000000002},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P25/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":916.85},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P25/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2654.9},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P25/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":24639.333333333332},{"$f":"$P25/12","v":24639.333333333332},24639.333333333332,24639.333333333332,24639.333333333332,24639.333333333332,137186.67000000001,295672,{"$f":"'B3-FinPerf V'!K26","v":295672},{"$f":"'B3-FinPerf V'!L26","v":308977},{"$f":"'B3-FinPerf V'!M26","v":316702},null,null,null,null,null,null,null,null,null,null,2,"IE"]
[{"$f":"'B3-FinPerf V'!A27","v":"Vote 3 - Executive and Council"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P26/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1586219.78},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P26/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2182047.37},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P26/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1892326.3999999999},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P26/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1896480.72},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P26/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":3272927.2800000003},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P26/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":4209177.8099999996},{"$f":"$P26/12","v":2325947.3333333335},2325947.3333333335,2325947.3333333335,2325947.3333333335,2325947.3333333335,1242451.9733333401,27911368,{"$f":"'B3-FinPerf V'!K27","v":27911368},{"$f":"'B3-FinPerf V'!L27","v":27351062},{"$f":"'B3-FinPerf V'!M27","v":28236974},null,null,null,null,null,null,null,null,null,null,3,"IE"]
[{"$f":"'B3-FinPerf V'!A28","v":"Vote 4 - Community and Social Services"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P27/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":271930.95999999996},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P27/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":619851.06000000006},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P27/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1185235.1800000002},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P27/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":726852.59},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P27/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1289257.56},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P27/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2343728.2999999998},978311.75,978311.75,978311.75,978311.75,978311.75,411326.59999999963,11739741,{"$f":"'B3-FinPerf V'!K28","v":11739741},{"$f":"'B3-FinPerf V'!L28","v":11383581},{"$f":"'B3-FinPerf V'!M28","v":11726509},null,null,null,null,null,null,null,null,null,null,4,"IE"]
[{"$f":"'B3-FinPerf V'!A29","v":"Vote 5 - Community and Social Services2"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P28/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":746907.95},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P28/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":756280.64999999991},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P28/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":768785.04999999993},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P28/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":797299.01},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P28/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1378595.93},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P28/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2901999.9799999995},1049279.4166666667,1049279.4166666667,1049279.4166666667,1049279.4166666667,1049279.4166666667,0,12596265.653333331,{"$f":"'B3-FinPerf V'!K29","v":12591353},{"$f":"'B3-FinPerf V'!L29","v":12402299},{"$f":"'B3-FinPerf V'!M29","v":12881462},null,null,null,null,null,null,null,null,null,null,5,"IE"]
[{"$f":"'B3-FinPerf V'!A30","v":"Vote 6 - Energy Sources"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P29/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1089062.56},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P29/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":742421.83},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P29/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2137747.64},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P29/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":603650.55000000005},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P29/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":318484.15999999997},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P29/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1465365.11},1302000,1302000,1302000,1302000,1302000,2757268.1499999985,15624000,{"$f":"'B3-FinPerf V'!K30","v":15624000},{"$f":"'B3-FinPerf V'!L30","v":17192080},{"$f":"'B3-FinPerf V'!M30","v":13521882},null,null,null,null,null,null,null,null,null,null,6,"IE"]
[{"$f":"'B3-FinPerf V'!A31","v":"Vote 7 - Road Transport"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P30/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1025790.8},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P30/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1024708.21},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P30/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":3611643.19},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P30/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":635286.68999999994},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P30/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":619592.1},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P30/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":4730569.9499999993},1090839.0833333333,1090839.0833333333,1090839.0833333333,1090839.0833333333,1090839.0833333333,0,17101786.356666669,{"$f":"'B3-FinPerf V'!K31","v":13090069},{"$f":"'B3-FinPerf V'!L31","v":13514073},{"$f":"'B3-FinPerf V'!M31","v":13944440},null,null,null,null,null,null,null,null,null,null,7,"IE"]
[{"$f":"'B3-FinPerf V'!A32","v":"Vote 8 - Planning and Development"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P31/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2310.0100000000002},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P31/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":14765.22},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P31/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":32711.3},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P31/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":15595.619999999999},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P31/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":13182.61},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P31/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":125817.40000000001},55000,55000,55000,55000,55000,180617.83999999997,660000,{"$f":"'B3-FinPerf V'!K32","v":660000},{"$f":"'B3-FinPerf V'!L32","v":355300},{"$f":"'B3-FinPerf V'!M32","v":364183},null,null,null,null,null,null,null,null,null,null,8,"IE"]
[{"$f":"'B3-FinPerf V'!A33","v":"Vote 9 - Sport and Recreation"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P32/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":9495},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P32/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":528629.6},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P32/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":352919.4},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P32/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":366882.32999999996},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P32/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":50967},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P32/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":67281.040000000008},249658.33333333334,249658.33333333334,249658.33333333334,249658.33333333334,249658.33333333334,371433.96333333291,2995900,{"$f":"'B3-FinPerf V'!K33","v":2995900},{"$f":"'B3-FinPerf V'!L33","v":3673593},{"$f":"'B3-FinPerf V'!M33","v":3765430},null,null,null,null,null,null,null,null,null,null,9,"IE"]
[{"$f":"'B3-FinPerf V'!A34","v":"Vote 10 - Public Safety"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P33/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P33/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P33/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P33/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P33/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P33/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},0,0,0,0,0,0,0,{"$f":"'B3-FinPerf V'!K34","v":0},{"$f":"'B3-FinPerf V'!L34","v":0},{"$f":"'B3-FinPerf V'!M34","v":0},null,null,null,null,null,null,null,null,null,null,10,"IE"]
[{"$f":"'B3-FinPerf V'!A35","v":"Vote 11 - Other"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P34/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":262705.26},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P34/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":33333.333333333336},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P34/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":33970},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P34/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":36419},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P34/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":42344},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P34/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":38236},33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,-213674.26,400000,{"$f":"'B3-FinPerf V'!K35","v":400000},{"$f":"'B3-FinPerf V'!L35","v":574750},{"$f":"'B3-FinPerf V'!M35","v":589119},null,null,null,null,null,null,null,null,null,null,11,"IE"]
[{"$f":"'B3-FinPerf V'!A36","v":"Vote 12 - Waste Management"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P35/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":50966.666666666664},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P35/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":50966.666666666664},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P35/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":50966.666666666664},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P35/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":107716},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P35/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":50966.666666666664},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P35/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":168611.21},50966.666666666664,50966.666666666664,50966.666666666664,50966.666666666664,50966.666666666664,-123427.20999999985,611600,{"$f":"'B3-FinPerf V'!K36","v":611600},{"$f":"'B3-FinPerf V'!L36","v":751822},{"$f":"'B3-FinPerf V'!M36","v":769368},null,null,null,null,null,null,null,null,null,null,12,"IE"]
[{"$f":"'B3-FinPerf V'!A37","v":"Vote 13 - Housing"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P36/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P36/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P36/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P36/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P36/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P36/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},0,0,0,0,0,0,0,{"$f":"'B3-FinPerf V'!K37","v":0},{"$f":"'B3-FinPerf V'!L37","v":0},{"$f":"'B3-FinPerf V'!M37","v":0},null,null,null,null,null,null,null,null,null,null,13,"IE"]
[{"$f":"'B3-FinPerf V'!A38","v":"Vote 14 - Waste Water Management"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P37/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P37/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P37/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P37/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P37/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P37/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},0,0,0,0,0,0,0,{"$f":"'B3-FinPerf V'!K38","v":0},{"$f":"'B3-FinPerf V'!L38","v":0},{"$f":"'B3-FinPerf V'!M38","v":0},null,null,null,null,null,null,null,null,null,null,14,"IE"]
[{"$f":"'B3-FinPerf V'!A39","v":"Vote 15 - Health"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P38/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":19833.333333333332},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P38/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":30000},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P38/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":67004.97},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P38/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":8700},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P38/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":19833.333333333332},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P38/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":-59436.05},19833.333333333332,19833.333333333332,19833.333333333332,19833.333333333332,19833.333333333332,52897.746666666673,238000,{"$f":"'B3-FinPerf V'!K39","v":238000},{"$f":"'B3-FinPerf V'!L39","v":275880},{"$f":"'B3-FinPerf V'!M39","v":282777},null,null,null,null,null,null,null,null,null,null,15,"IE"]
["Total Expenditure by Vote",null,{"$f":"SUM(C24:C38)","v":10408364.800000001},11566810.490000002,15769340.31666667,11891698,14093041.440000001,23458600.473333333,13645339.666666668,13645339.666666668,13645339.666666668,13645339.666666668,13645339.666666668,12346152.156666661,167760706.00999999,163744076,170267242,171418215]
[]
["Surplus/ (Deficit)",null,{"$f":"C21-C39","v":34761691.013333321},-4424883.44666667,-5240286.0566666722,-2589282.6399999987,-7166521.620000002,17556235.556666661,1040298.75,1040298.75,1040298.75,1040298.75,1040298.75,-29629532.153333321,2287578.4033333361,12483585,4478824,5840637]
[{"$f":"head27a","v":"References"}]
["1. Surplus (Deficit) must reconcile with budget table A2 and monthly budget statement table C2"]

{"sheet":"SB13","index":49,"n_rows":53,"n_cols":31,"rows_kept":53,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[1,2,1,13]]}
[{"$f":"muni&\" - \"&ADJB13&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB13 Adjustments Budget - monthly revenue and expenditure (functional classification) - "}]
[{"$f":"desc&\" - Standard classification\"","v":"Description - Standard classification"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
[null,null,"July","August","Sept.","October","November","December","January","February","March","April","May","June","Full year budget",{"$f":"Head9","v":"Budget Year 2025/26"},{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
["R thousands",null,{"$f":"Head5A","v":"Outcome"},"Outcome","Outcome","Outcome","Outcome","Outcome",{"$f":"Head7","v":"Adjusted Budget"},"Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget",null,{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
["Revenue - Functional"]
[{"$f":"'B2-FinPerf SC'!A7","v":"Governance and administration"},null,{"$f":"SUM(C7:C9)","v":43395559.059999995},5038432.55,5035989.6999999993,7644889.1299999999,4420293.84,38742551.659999996,12543076.5,12543076.5,12543076.5,12543076.5,12543076.5,{"$f":"P6-SUM(C6:M6)","v":-16476180.439999998},{"$f":"SUM(C6:N6)","v":150516918},{"$f":"'B2-FinPerf SC'!K7","v":150516918},{"$f":"'B2-FinPerf SC'!L7","v":150531574},{"$f":"'B2-FinPerf SC'!M7","v":156337361}]
[{"$f":"'B2-FinPerf SC'!A8","v":"Executive and council"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P7/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P7/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P7/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P7/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P7/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P7/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$7/12","v":0},0,0,0,0,0,0,{"$f":"'B2-FinPerf SC'!K8","v":0},{"$f":"'B2-FinPerf SC'!L8","v":0},{"$f":"'B2-FinPerf SC'!M8","v":0},null,null,null,null,null,null,null,null,null,null,"1100","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A9","v":"Finance and administration"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P8/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":43395559.059999995},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P8/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":5038432.55},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P8/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":5035989.6999999993},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P8/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":7644889.1299999999},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P8/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":4420293.84},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P8/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":38742551.659999996},{"$f":"$P$8/12","v":12543076.5},12543076.5,12543076.5,12543076.5,12543076.5,-16476180.439999998,150516918,{"$f":"'B2-FinPerf SC'!K9","v":150516918},{"$f":"'B2-FinPerf SC'!L9","v":150531574},{"$f":"'B2-FinPerf SC'!M9","v":156337361},null,null,null,null,null,null,null,null,null,null,"1200","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A10","v":"Internal audit"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P9/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P9/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P9/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P9/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P9/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P9/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$9/12","v":0},0,0,0,0,0,0,{"$f":"'B2-FinPerf SC'!K10","v":0},{"$f":"'B2-FinPerf SC'!L10","v":0},{"$f":"'B2-FinPerf SC'!M10","v":0},null,null,null,null,null,null,null,null,null,null,"1300","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A11","v":"Community and public safety"},null,{"$f":"SUM(C11:C15)","v":259505.41},258477.31,260870.55000000002,250735.25,280433.5,460873.94,270210.58333333337,270210.58333333337,270210.58333333337,270210.58333333337,270210.58333333337,120578.12333333259,3242527,{"$f":"'B2-FinPerf SC'!K11","v":3242527},{"$f":"'B2-FinPerf SC'!L11","v":2362902},{"$f":"'B2-FinPerf SC'!M11","v":2472335}]
[{"$f":"'B2-FinPerf SC'!A12","v":"Community and social services"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P11/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":259314.11000000002},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P11/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":258094.71},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P11/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":260487.95},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P11/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":250543.95},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P11/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":245658.5},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P11/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":426098.94},{"$f":"$P$11/12","v":235435.58333333334},235435.58333333334,235435.58333333334,235435.58333333334,235435.58333333334,-52149.076666667126,2825227,{"$f":"'B2-FinPerf SC'!K12","v":2825227},{"$f":"'B2-FinPerf SC'!L12","v":2360487},{"$f":"'B2-FinPerf SC'!M12","v":2469799},null,null,null,null,null,null,null,null,null,null,"2100","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A13","v":"Sport and recreation"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P12/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":191.3},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P12/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":382.6},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P12/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":382.6},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P12/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":191.3},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P12/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":34775},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P12/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":34775},{"$f":"$P$12/12","v":34775},34775,34775,34775,34775,172727.2,417300,{"$f":"'B2-FinPerf SC'!K13","v":417300},{"$f":"'B2-FinPerf SC'!L13","v":2415},{"$f":"'B2-FinPerf SC'!M13","v":2536},null,null,null,null,null,null,null,null,null,null,"2200","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A14","v":"Public safety"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P13/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P13/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P13/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P13/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P13/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P13/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$13/12","v":0},0,0,0,0,0,0,{"$f":"'B2-FinPerf SC'!K14","v":0},{"$f":"'B2-FinPerf SC'!L14","v":0},{"$f":"'B2-FinPerf SC'!M14","v":0},null,null,null,null,null,null,null,null,null,null,"2300","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A15","v":"Housing"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P14/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P14/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P14/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P14/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P14/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P14/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$14/12","v":0},0,0,0,0,0,0,{"$f":"'B2-FinPerf SC'!K15","v":0},{"$f":"'B2-FinPerf SC'!L15","v":0},{"$f":"'B2-FinPerf SC'!M15","v":0},null,null,null,null,null,null,null,null,null,null,"2400","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A16","v":"Health"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P15/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P15/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P15/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P15/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P15/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P15/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$15/12","v":0},0,0,0,0,0,0,{"$f":"'B2-FinPerf SC'!K16","v":0},{"$f":"'B2-FinPerf SC'!L16","v":0},{"$f":"'B2-FinPerf SC'!M16","v":0},null,null,null,null,null,null,null,null,null,null,"2500","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A17","v":"Economic and environmental services"},null,{"$f":"SUM(C17:C19)","v":12338.06},30483.77,14813.27,15272.75,253029.76000000001,2122.36,55240,55240,55240,55240,55240,58620.030000000028,662880,{"$f":"'B2-FinPerf SC'!K17","v":662880},{"$f":"'B2-FinPerf SC'!L17","v":567309},{"$f":"'B2-FinPerf SC'!M17","v":581492}]
[{"$f":"'B2-FinPerf SC'!A18","v":"Planning and development"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P17/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":12338.06},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P17/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":30483.77},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P17/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":14813.27},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P17/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":15272.75},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P17/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":253029.76000000001},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P17/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2122.36},{"$f":"$P$17/12","v":55240},55240,55240,55240,55240,58620.030000000028,662880,{"$f":"'B2-FinPerf SC'!K18","v":662880},{"$f":"'B2-FinPerf SC'!L18","v":567309},{"$f":"'B2-FinPerf SC'!M18","v":581492},null,null,null,null,null,null,null,null,null,null,"3100","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A19","v":"Road transport"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P18/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P18/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P18/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P18/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P18/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P18/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$18/12","v":0},0,0,0,0,0,0,{"$f":"'B2-FinPerf SC'!K19","v":0},{"$f":"'B2-FinPerf SC'!L19","v":0},{"$f":"'B2-FinPerf SC'!M19","v":0},null,null,null,null,null,null,null,null,null,null,"3200","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A20","v":"Environmental protection"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P19/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P19/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P19/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P19/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P19/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P19/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$19/12","v":0},0,0,0,0,0,0,{"$f":"'B2-FinPerf SC'!K20","v":0},{"$f":"'B2-FinPerf SC'!L20","v":0},{"$f":"'B2-FinPerf SC'!M20","v":0},null,null,null,null,null,null,null,null,null,null,"3300","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A21","v":"Trading services"},null,{"$f":"SUM(C21:C24)","v":1359428.12},{"$f":"SUM(D21:D24)","v":1359428.12},4622044.97,751626.25,1359428.12,1742598,1359538.3333333333,1359538.3333333333,1359538.3333333333,1359538.3333333333,1359538.3333333333,{"$f":"P20-SUM(C20:M20)","v":-1677785.2466666698},16314460,{"$f":"'B2-FinPerf SC'!K21","v":16314460},{"$f":"'B2-FinPerf SC'!L21","v":12225305},{"$f":"'B2-FinPerf SC'!M21","v":8582213}]
[{"$f":"'B2-FinPerf SC'!A22","v":"Energy sources"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P21/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1302000},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P21/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1302000},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P21/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":4564616.8499999996},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P21/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":694198.13},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P21/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1302000},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P21/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1685169.88},{"$f":"$P$21/12","v":1302000},1302000,1302000,1302000,1302000,-1735984.8599999994,15624000,{"$f":"'B2-FinPerf SC'!K22","v":15624000},{"$f":"'B2-FinPerf SC'!L22","v":11509000},{"$f":"'B2-FinPerf SC'!M22","v":7848000},null,null,null,null,null,null,null,null,null,null,"4100","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A23","v":"Water management"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P22/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P22/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P22/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P22/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P22/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P22/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$22/12","v":0},0,0,0,0,0,0,{"$f":"'B2-FinPerf SC'!K23","v":0},{"$f":"'B2-FinPerf SC'!L23","v":0},{"$f":"'B2-FinPerf SC'!M23","v":0},null,null,null,null,null,null,null,null,null,null,"4200","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A24","v":"Waste water management"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P23/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P23/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P23/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P23/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P23/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P23/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$23/12","v":0},0,0,0,0,0,0,{"$f":"'B2-FinPerf SC'!K24","v":0},{"$f":"'B2-FinPerf SC'!L24","v":0},{"$f":"'B2-FinPerf SC'!M24","v":0},null,null,null,null,null,null,null,null,null,null,"4300","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A25","v":"Waste management"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P24/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P24/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P24/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P24/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P24/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P24/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":57428.12},{"$f":"$P$24/12","v":57538.333333333336},57538.333333333336,57538.333333333336,57538.333333333336,57538.333333333336,58199.613333333284,690460,{"$f":"'B2-FinPerf SC'!K25","v":690460},{"$f":"'B2-FinPerf SC'!L25","v":716305},{"$f":"'B2-FinPerf SC'!M25","v":734213},null,null,null,null,null,null,null,null,null,null,"4400","IR","IZ"]
[{"$f":"'B2-FinPerf SC'!A26","v":"Other"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P25/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":139891.82999999999},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P25/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":451771.95999999996},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P25/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":595335.77},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P25/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":639891.98},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P25/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":613334.60000000009},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P25/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":66690.069999999992},{"$f":"$P$25/12","v":457573},457573,457573,457573,457573,696094.79,5490876,{"$f":"'B2-FinPerf SC'!K26","v":5490876},{"$f":"'B2-FinPerf SC'!L26","v":9058976},{"$f":"'B2-FinPerf SC'!M26","v":9285451},null,null,null,null,null,null,null,null,null,null,"5000","IR","IZ"]
["Total Revenue - Functional",null,{"$f":"C6+C10+C16+C20+C25","v":45166722.479999989},{"$f":"D6+D10+D16+D20+D25","v":7138593.709999999},{"$f":"E6+E10+E16+E20+E25","v":10529054.259999998},{"$f":"F6+F10+F16+F20+F25","v":9302415.3599999994},6926519.8200000003,41014836.029999994,14685638.416666668,14685638.416666668,14685638.416666668,14685638.416666668,14685638.416666668,-17278672.743333336,176227661,176227661,174746066,177258852]
[]
["Expenditure - Functional"]
[{"$f":"A6","v":"Governance and administration"},null,{"$f":"SUM(C30:C32)","v":6929362.2599999998},7765853.9200000009,7528356.9200000018,8593296.2100000009,10309818.080000002,11651788.200000001,8816117.75,8816117.75,8816117.75,8816117.75,8816117.75,{"$f":"P29-SUM(C29:M29)","v":8934348.6599999964},{"$f":"SUM(C29:N29)","v":105793413},{"$f":"'B2-FinPerf SC'!K30","v":105793413},{"$f":"'B2-FinPerf SC'!L30","v":110143864},{"$f":"'B2-FinPerf SC'!M30","v":113573045}]
["Executive and council",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P30/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1586219.78},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P30/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2182047.37},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P30/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1892326.3999999999},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P30/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1896480.72},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P30/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":3272927.2800000003},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P30/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":4209177.8099999996},{"$f":"$P$30/12","v":2325947.3333333335},2325947.3333333335,2325947.3333333335,2325947.3333333335,2325947.3333333335,1242451.9733333401,27911368,{"$f":"'B2-FinPerf SC'!K31","v":27911368},{"$f":"'B2-FinPerf SC'!L31","v":27351062},{"$f":"'B2-FinPerf SC'!M31","v":28236974},null,null,null,null,null,null,null,null,null,null,"1100","IE","IZ"]
["Finance and administration",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P31/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":5343142.4799999995},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P31/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":5583806.5500000007},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P31/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":5636030.5200000014},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P31/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":6696815.4900000002},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P31/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":7036890.8000000007},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P31/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":7442610.3900000015},{"$f":"$P$31/12","v":6490170.416666667},6490170.416666667,6490170.416666667,6490170.416666667,6490170.416666667,7691896.6866666675,77882045,{"$f":"'B2-FinPerf SC'!K32","v":77882045},{"$f":"'B2-FinPerf SC'!L32","v":82792802},{"$f":"'B2-FinPerf SC'!M32","v":85336071},null,null,null,null,null,null,null,null,null,null,"1200","IE","IZ"]
["Internal audit",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P32/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P32/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P32/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P32/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P32/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P32/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$32/12","v":0},0,0,0,0,0,0,{"$f":"'B2-FinPerf SC'!K33","v":0},{"$f":"'B2-FinPerf SC'!L33","v":0},{"$f":"'B2-FinPerf SC'!M33","v":0},null,null,null,null,null,null,null,null,null,null,"1300","IE","IZ"]
["Community and public safety",null,{"$f":"SUM(C34:C38)","v":1048167.2433333336},1934761.31,2373944.6,1899733.9300000002,2738653.8233333337,5253573.2699999996,2297082.8333333335,2297082.8333333335,2297082.8333333335,2297082.8333333335,2297082.8333333335,830745.65666666999,27564994,{"$f":"'B2-FinPerf SC'!K34","v":27564994},{"$f":"'B2-FinPerf SC'!L34","v":27735353},{"$f":"'B2-FinPerf SC'!M34","v":28656178}]
["Community and social services",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P34/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1018838.9100000003},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P34/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1376131.71},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P34/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1954020.23},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P34/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1524151.6000000003},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P34/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2667853.4900000002},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P34/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":5245728.2799999993},{"$f":"$P$34/12","v":2027591.1666666667},2027591.1666666667,2027591.1666666667,2027591.1666666667,2027591.1666666667,406413.94666666165,24331094,{"$f":"'B2-FinPerf SC'!K35","v":24331094},{"$f":"'B2-FinPerf SC'!L35","v":23785880},{"$f":"'B2-FinPerf SC'!M35","v":24607971},null,null,null,null,null,null,null,null,null,null,"2100","IE","IZ"]
["Sport and recreation",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P35/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":9495},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P35/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":528629.6},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P35/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":352919.4},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P35/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":366882.32999999996},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P35/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":50967},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P35/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":67281.040000000008},{"$f":"$P$35/12","v":249658.33333333334},249658.33333333334,249658.33333333334,249658.33333333334,249658.33333333334,371433.96333333291,2995900,{"$f":"'B2-FinPerf SC'!K36","v":2995900},{"$f":"'B2-FinPerf SC'!L36","v":3673593},{"$f":"'B2-FinPerf SC'!M36","v":3765430},null,null,null,null,null,null,null,null,null,null,"2200","IE","IZ"]
["Public safety",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P36/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P36/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P36/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P36/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P36/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P36/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$36/12","v":0},0,0,0,0,0,0,{"$f":"'B2-FinPerf SC'!K37","v":0},{"$f":"'B2-FinPerf SC'!L37","v":0},{"$f":"'B2-FinPerf SC'!M37","v":0},null,null,null,null,null,null,null,null,null,null,"2300","IE","IZ"]
["Housing",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P37/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P37/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P37/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P37/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P37/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P37/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$37/12","v":0},0,0,0,0,0,0,{"$f":"'B2-FinPerf SC'!K38","v":0},{"$f":"'B2-FinPerf SC'!L38","v":0},{"$f":"'B2-FinPerf SC'!M38","v":0},null,null,null,null,null,null,null,null,null,null,"2400","IE","IZ"]
["Health",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P38/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":19833.333333333332},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P38/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":30000},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P38/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":67004.97},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P38/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":8700},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P38/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":19833.333333333332},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P38/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":-59436.05},{"$f":"$P$38/12","v":19833.333333333332},19833.333333333332,19833.333333333332,19833.333333333332,19833.333333333332,52897.746666666673,null,{"$f":"'B2-FinPerf SC'!K39","v":238000},{"$f":"'B2-FinPerf SC'!L39","v":275880},{"$f":"'B2-FinPerf SC'!M39","v":282777},null,null,null,null,null,null,null,null,null,null,"2500","IE","IZ"]
["Economic and environmental services",null,{"$f":"SUM(C40:C42)","v":1028100.81},1039473.4299999999,3644354.4899999998,650882.30999999994,632774.71,4856387.3499999996,1145839.0833333333,1145839.0833333333,1145839.0833333333,1145839.0833333333,1145839.0833333333,-3831099.5166666657,null,{"$f":"'B2-FinPerf SC'!K40","v":13750069},{"$f":"'B2-FinPerf SC'!L40","v":13869373},{"$f":"'B2-FinPerf SC'!M40","v":14308623}]
["Planning and development",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P40/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2310.0100000000002},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P40/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":14765.22},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P40/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":32711.3},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P40/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":15595.619999999999},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P40/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":13182.61},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P40/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":125817.40000000001},{"$f":"$P$40/12","v":55000},55000,55000,55000,55000,180617.83999999997,null,{"$f":"'B2-FinPerf SC'!K41","v":660000},{"$f":"'B2-FinPerf SC'!L41","v":355300},{"$f":"'B2-FinPerf SC'!M41","v":364183},null,null,null,null,null,null,null,null,null,null,"3100","IE","IZ"]
["Road transport",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P41/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1025790.8},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P41/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1024708.21},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P41/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":3611643.19},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P41/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":635286.68999999994},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P41/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":619592.1},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P41/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":4730569.9499999993},{"$f":"$P$41/12","v":1090839.0833333333},1090839.0833333333,1090839.0833333333,1090839.0833333333,1090839.0833333333,-4011717.3566666692,null,{"$f":"'B2-FinPerf SC'!K42","v":13090069},{"$f":"'B2-FinPerf SC'!L42","v":13514073},{"$f":"'B2-FinPerf SC'!M42","v":13944440},null,null,null,null,null,null,null,null,null,null,"3200","IE","IZ"]
["Environmental protection",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P42/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P42/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P42/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P42/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P42/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P42/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$42/12","v":0},0,0,0,0,0,null,{"$f":"'B2-FinPerf SC'!K43","v":0},{"$f":"'B2-FinPerf SC'!L43","v":0},{"$f":"'B2-FinPerf SC'!M43","v":0},null,null,null,null,null,null,null,null,null,null,"3300","IE","IZ"]
["Trading services",null,{"$f":"SUM(C44:C47)","v":1140029.2266666668},{"$f":"SUM(D44:D47)","v":793388.49666666659},2188714.3066666666,711366.55,369450.82666666666,1633976.3200000001,1352966.6666666667,1352966.6666666667,1352966.6666666667,1352966.6666666667,1352966.6666666667,{"$f":"P43-SUM(C43:M43)","v":2633840.9400000013},{"$f":"SUM(C43:N43)","v":16235600},{"$f":"'B2-FinPerf SC'!K44","v":16235600},{"$f":"'B2-FinPerf SC'!L44","v":17943902},{"$f":"'B2-FinPerf SC'!M44","v":14291250}]
["Energy sources",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P44/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1089062.56},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P44/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":742421.83},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P44/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":2137747.64},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P44/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":603650.55000000005},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P44/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":318484.15999999997},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P44/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":1465365.11},{"$f":"$P$44/12","v":1302000},1302000,1302000,1302000,1302000,2757268.1499999985,{"$f":"SUM(C44:N44)","v":15624000},{"$f":"'B2-FinPerf SC'!K45","v":15624000},{"$f":"'B2-FinPerf SC'!L45","v":17192080},{"$f":"'B2-FinPerf SC'!M45","v":13521882},null,null,null,null,null,null,null,null,null,null,"4100","IE","IZ"]
["Water management",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P45/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P45/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P45/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P45/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P45/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P45/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$45/12","v":0},0,0,0,0,0,null,{"$f":"'B2-FinPerf SC'!K46","v":0},{"$f":"'B2-FinPerf SC'!L46","v":0},{"$f":"'B2-FinPerf SC'!M46","v":0},null,null,null,null,null,null,null,null,null,null,"4200","IE","IZ"]
["Waste water management",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P46/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P46/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P46/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P46/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P46/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P46/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":0},{"$f":"$P$46/12","v":0},0,0,0,0,0,null,{"$f":"'B2-FinPerf SC'!K47","v":0},{"$f":"'B2-FinPerf SC'!L47","v":0},{"$f":"'B2-FinPerf SC'!M47","v":0},null,null,null,null,null,null,null,null,null,null,"4300","IE","IZ"]
["Waste management",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P47/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":50966.666666666664},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P47/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":50966.666666666664},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P47/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":50966.666666666664},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P47/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":107716},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P47/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":50966.666666666664},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P47/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":168611.21},{"$f":"$P$47/12","v":50966.666666666664},50966.666666666664,50966.666666666664,50966.666666666664,50966.666666666664,-123427.20999999985,null,{"$f":"'B2-FinPerf SC'!K48","v":611600},{"$f":"'B2-FinPerf SC'!L48","v":751822},{"$f":"'B2-FinPerf SC'!M48","v":769368},null,null,null,null,null,null,null,null,null,null,"4400","IE","IZ"]
["Other",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P48/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":262705.26},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P48/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":33333.333333333336},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P48/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":33970},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P48/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":36419},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P48/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":42344},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE)=0,P48/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)+SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_ItemType,$AE:$AE))","v":38236},{"$f":"$P$48/12","v":33333.333333333336},33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,-213674.26,null,{"$f":"'B2-FinPerf SC'!K49","v":400000},{"$f":"'B2-FinPerf SC'!L49","v":574750},{"$f":"'B2-FinPerf SC'!M49","v":589119},null,null,null,null,null,null,null,null,null,null,"5000","IE","IZ"]
["Total Expenditure - Functional",null,{"$f":"C29+C33+C39+C43+C48","v":10408364.800000001},{"$f":"D29+D33+D39+D43+D48","v":11566810.49},{"$f":"E29+E33+E39+E43+E48","v":15769340.316666668},{"$f":"F29+F33+F39+F43+F48","v":11891698.000000002},14093041.440000003,23433961.140000001,13645339.666666668,13645339.666666668,13645339.666666668,13645339.666666668,{"$f":"M29+M33+M39+M43+M48","v":13645339.666666668},8354161.4800000023,149594007,163744076,170267242,171418215]
[]
["Surplus/ (Deficit) 1.",null,{"$f":"C26-C49","v":34758357.679999992},-4428216.7800000012,-5240286.0566666704,-2589282.6400000025,-7166521.6200000029,17580874.889999993,1040298.75,1040298.75,1040298.75,1040298.75,1040298.75,-25632834.223333336,26633654,12483585,4478824,5840637]
[{"$f":"head27a","v":"References"}]
["1. Surplus (Deficit) must reconcile with budget table A3 and monthly budget statement table C3"]

{"sheet":"SB14","index":50,"n_rows":57,"n_cols":29,"rows_kept":57,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[1,2,1,13]]}
[{"$f":"muni&\" - \"&ADJB14&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB14 Adjustments Budget - monthly revenue and expenditure - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
[null,null,"July","August","Sept.","October","November","December","January","February","March","April","May","June","Full year budget",{"$f":"Head9","v":"Budget Year 2025/26"},{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
["R thousands",null,{"$f":"Head5A","v":"Outcome"},"Outcome","Outcome","Outcome","Outcome","Outcome",{"$f":"Head7","v":"Adjusted Budget"},"Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget",null,{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
["Revenue By Source"]
["Exchange Revenue"]
["Service charges - Electricity",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P7/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P7/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P7/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P7/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P7/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P7/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$7/12","v":0},0,0,0,0,{"$f":"P7-SUM(C7:M7)","v":0},{"$f":"SUM(C7:N7)","v":0},{"$f":"'B4-FinPerf RE'!K8","v":0},{"$f":"'B4-FinPerf RE'!L8","v":0},{"$f":"'B4-FinPerf RE'!M8","v":0},null,null,null,null,null,null,null,null,null,null,"0300"]
["Service charges - Water",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P8/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P8/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P8/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P8/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P8/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P8/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$8/12","v":0},0,0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K9","v":0},{"$f":"'B4-FinPerf RE'!L9","v":0},{"$f":"'B4-FinPerf RE'!M9","v":0},null,null,null,null,null,null,null,null,null,null,"0400"]
["Service charges - Waste Water Management",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P9/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P9/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P9/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P9/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P9/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P9/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$9/12","v":0},{"$f":"$P$9/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K10","v":0},{"$f":"'B4-FinPerf RE'!L10","v":0},{"$f":"'B4-FinPerf RE'!M10","v":0},null,null,null,null,null,null,null,null,null,null,"0500"]
["Service charges - Waste Management",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P10/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P10/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P10/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P10/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P10/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":57428.12},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P10/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":57428.12},{"$f":"$P$10/12","v":57538.333333333336},{"$f":"$P$10/12","v":57538.333333333336},57538.333333333336,57538.333333333336,57538.333333333336,58199.613333333284,690460,{"$f":"'B4-FinPerf RE'!K11","v":690460},{"$f":"'B4-FinPerf RE'!L11","v":716305},{"$f":"'B4-FinPerf RE'!M11","v":734213},null,null,null,null,null,null,null,null,null,null,"0600"]
["Sale of Goods and Rendering of Services",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P11/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":16703.43},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P11/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":35440.29},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P11/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":16727.18},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P11/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":19228.39},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P11/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":255248.89},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P11/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":5200.97},{"$f":"$P$11/12","v":68187.583333333328},{"$f":"$P$11/12","v":68187.583333333328},68187.583333333328,68187.583333333328,68187.583333333328,null,null,{"$f":"'B4-FinPerf RE'!K12","v":818251},{"$f":"'B4-FinPerf RE'!L12","v":755796},{"$f":"'B4-FinPerf RE'!M12","v":774691},null,null,null,null,null,null,null,null,null,null,"0700"]
["Agency services",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P12/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P12/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P12/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P12/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P12/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P12/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$12/12","v":0},{"$f":"$P$12/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K13","v":0},{"$f":"'B4-FinPerf RE'!L13","v":0},{"$f":"'B4-FinPerf RE'!M13","v":0},null,null,null,null,null,null,null,null,null,null,"0800"]
["Interest",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P13/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P13/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P13/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P13/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P13/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P13/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$13/12","v":0},{"$f":"$P$13/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K14","v":0},{"$f":"'B4-FinPerf RE'!L14","v":0},{"$f":"'B4-FinPerf RE'!M14","v":0},null,null,null,null,null,null,null,null,null,null,"0900"]
["Interest earned from Receivables",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P14/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P14/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P14/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P14/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P14/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P14/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$14/12","v":0},{"$f":"$P$14/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K15","v":0},{"$f":"'B4-FinPerf RE'!L15","v":0},{"$f":"'B4-FinPerf RE'!M15","v":0},null,null,null,null,null,null,null,null,null,null,"1000"]
["Interest earned from Current and Non Current Assets",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P15/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":190111.63},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P15/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":184612.36},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P15/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":149805.32},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P15/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":128047.64},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P15/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":76998.45},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P15/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":77249.850000000006},{"$f":"$P$15/12","v":299166.66666666669},{"$f":"$P$15/12","v":299166.66666666669},299166.66666666669,299166.66666666669,299166.66666666669,1287341.4166666665,3590000,{"$f":"'B4-FinPerf RE'!K16","v":3590000},{"$f":"'B4-FinPerf RE'!L16","v":4483050},{"$f":"'B4-FinPerf RE'!M16","v":4595126},null,null,null,null,null,null,null,null,null,null,"1100"]
["Dividends",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P16/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P16/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P16/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P16/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P16/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P16/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$16/12","v":0},{"$f":"$P$16/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K17","v":0},{"$f":"'B4-FinPerf RE'!L17","v":0},{"$f":"'B4-FinPerf RE'!M17","v":0},null,null,null,null,null,null,null,null,null,null,"1200"]
["Rent on Land",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P17/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P17/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P17/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P17/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P17/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P17/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$17/12","v":0},{"$f":"$P$17/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K18","v":0},{"$f":"'B4-FinPerf RE'!L18","v":0},{"$f":"'B4-FinPerf RE'!M18","v":0},null,null,null,null,null,null,null,null,null,null,"1300"]
["Rental from Fixed Assets",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P18/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":10700.92},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P18/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":10892.220000000001},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P18/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":7034.77},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P18/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":26478.39},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P18/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":12478.329999999998},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P18/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":12478.329999999998},{"$f":"$P$18/12","v":14393.583333333334},{"$f":"$P$18/12","v":14393.583333333334},14393.583333333334,14393.583333333334,14393.583333333334,20692.123333333322,172723,{"$f":"'B4-FinPerf RE'!K19","v":172723},{"$f":"'B4-FinPerf RE'!L19","v":196182},{"$f":"'B4-FinPerf RE'!M19","v":201147},null,null,null,null,null,null,null,null,null,null,"1400"]
["Licence and permits",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P19/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":139891.82999999999},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P19/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":451771.95999999996},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P19/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":595335.77},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P19/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":639891.98},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P19/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":613334.60000000009},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P19/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":66690.069999999992},{"$f":"$P$19/12","v":457573},{"$f":"$P$19/12","v":457573},457573,457573,457573,696094.79,5490876,{"$f":"'B4-FinPerf RE'!K20","v":5490876},{"$f":"'B4-FinPerf RE'!L20","v":9058976},{"$f":"'B4-FinPerf RE'!M20","v":9285451},null,null,null,null,null,null,null,null,null,null,"1500"]
["Operational Revenue",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P20/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":58992.166666666664},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P20/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":28},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P20/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":78791.03},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P20/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":26546.21},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P20/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":58992.166666666664},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P20/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":24947.32},{"$f":"$P$20/12","v":58992.166666666664},{"$f":"$P$20/12","v":58992.166666666664},58992.166666666664,58992.166666666664,58992.166666666664,164648.27333333332,707906,{"$f":"'B4-FinPerf RE'!K22","v":707906},{"$f":"'B4-FinPerf RE'!L22","v":391862},{"$f":"'B4-FinPerf RE'!M22","v":401659},null,null,null,null,null,null,null,null,null,null,"1600"]
["Non-Exchange Revenue"]
["Property rates",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P22/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":2814214.82},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P22/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":2814214.82},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P22/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":2814214.82},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P22/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":2814214.82},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P22/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":2843707.84},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P22/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":2831958.05},{"$f":"$P$22/12","v":2843195.25},{"$f":"$P$22/12","v":2843195.25},2843195.25,2843195.25,2843195.25,{"$f":"P22-SUM(C22:M22)","v":2969841.5800000019},{"$f":"SUM(C22:N22)","v":34118343},{"$f":"'B4-FinPerf RE'!K24","v":34118343},{"$f":"'B4-FinPerf RE'!L24","v":45863303},{"$f":"'B4-FinPerf RE'!M24","v":47009887},null,null,null,null,null,null,null,null,null,null,"1800"]
["Surcharges and Taxes",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P23/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P23/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P23/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P23/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P23/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P23/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$23/12","v":0},{"$f":"$P$23/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K25","v":0},{"$f":"'B4-FinPerf RE'!L25","v":0},{"$f":"'B4-FinPerf RE'!M25","v":0},null,null,null,null,null,null,null,null,null,null,"1900"]
["Fines, penalties and forfeits",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P24/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":743},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P24/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":99},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P24/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":47},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P24/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":104},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P24/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":192.16666666666666},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P24/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":135},{"$f":"$P$24/12","v":192.16666666666666},{"$f":"$P$24/12","v":192.16666666666666},192.16666666666666,192.16666666666666,192.16666666666666,25,2306,{"$f":"'B4-FinPerf RE'!K26","v":2306},{"$f":"'B4-FinPerf RE'!L26","v":2410},{"$f":"'B4-FinPerf RE'!M26","v":2470},null,null,null,null,null,null,null,null,null,null,"2000"]
["Licences or permits",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P25/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P25/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P25/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P25/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P25/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P25/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$25/12","v":0},{"$f":"$P$25/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K27","v":0},{"$f":"'B4-FinPerf RE'!L27","v":0},{"$f":"'B4-FinPerf RE'!M27","v":0},null,null,null,null,null,null,null,null,null,null,"2100"]
["Transfer and subsidies - Operational",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P26/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":37719630.579999998},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P26/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":2179126.9400000004},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P26/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":5644866.6199999992},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P26/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":1296689.32},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P26/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":292974.95999999996},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P26/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":32079347.059999999},{"$f":"$P$26/12","v":9329666.666666666},{"$f":"$P$26/12","v":9329666.666666666},9329666.666666666,9329666.666666666,9329666.666666666,-13904968.813333347,111956000,{"$f":"'B4-FinPerf RE'!K28","v":111956000},{"$f":"'B4-FinPerf RE'!L28","v":104774000},{"$f":"'B4-FinPerf RE'!M28","v":105296000},null,null,null,null,null,null,null,null,null,null,"2200"]
["Interest",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P27/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P27/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P27/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P27/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P27/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P27/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$27/12","v":0},{"$f":"$P$27/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K29","v":0},{"$f":"'B4-FinPerf RE'!L29","v":0},{"$f":"'B4-FinPerf RE'!M29","v":0},null,null,null,null,null,null,null,null,null,null,"2300"]
["Fuel Levy",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P28/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P28/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P28/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P28/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P28/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P28/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$28/12","v":0},{"$f":"$P$28/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K30","v":0},{"$f":"'B4-FinPerf RE'!L30","v":0},{"$f":"'B4-FinPerf RE'!M30","v":0},null,null,null,null,null,null,null,null,null,null,"2400"]
["Operational Revenue",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P29/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P29/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P29/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P29/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P29/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P29/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$29/12","v":0},{"$f":"$P$29/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K31","v":0},{"$f":"'B4-FinPerf RE'!L31","v":0},{"$f":"'B4-FinPerf RE'!M31","v":0},null,null,null,null,null,null,null,null,null,null,"2500"]
["Gains on disposal of Assets",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P30/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P30/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P30/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P30/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P30/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P30/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$30/12","v":0},{"$f":"$P$30/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K32","v":0},{"$f":"'B4-FinPerf RE'!L32","v":0},{"$f":"'B4-FinPerf RE'!M32","v":0},null,null,null,null,null,null,null,null,null,null,"2600"]
["Other Gains",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P31/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P31/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P31/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P31/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P31/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P31/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$31/12","v":0},{"$f":"$P$31/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K33","v":0},{"$f":"'B4-FinPerf RE'!L33","v":0},{"$f":"'B4-FinPerf RE'!M33","v":0},null,null,null,null,null,null,null,null,null,null,"2700"]
["Discontinued Operations",null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P32/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P32/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P32/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P32/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P32/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P32/12,-SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$32/12","v":0},{"$f":"$P$32/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K34","v":0},{"$f":"'B4-FinPerf RE'!L34","v":0},{"$f":"'B4-FinPerf RE'!M34","v":0},null,null,null,null,null,null,null,null,null,null,"2800"]
["Total Revenue",null,{"$f":"SUM(C7:C20)+SUM(C22:C32)","v":41008416.496666662},{"$f":"SUM(D7:D20)+SUM(D22:D32)","v":5733613.71},9364250.629999999,5008628.8699999992,4211355.5233333334,35155434.769999996,13128905.416666666,13128905.416666666,13128905.416666666,13128905.416666666,13128905.416666666,-8708126.0166666787,{"$f":"SUM(O7:O10)+SUM(O12:O21)","v":10651965},{"$f":"SUM(P7:P20)+SUM(P22:P32)","v":157546865},{"$f":"SUM(Q7:Q20)+SUM(Q22:Q32)","v":166241884},168300644]
[]
["Expenditure By Type"]
["Employee related costs",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P36/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":5120896.3499999987},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P36/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":4970659.0199999986},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P36/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":5092110.6599999992},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P36/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":5293456.88},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P36/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":5271080.3000000007},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P36/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":10794683.780000001},{"$f":"$P$36/12","v":5191310.666666667},{"$f":"$P$36/12","v":5191310.666666667},5191310.666666667,5191310.666666667,5191310.666666667,{"$f":"P36-SUM(C36:M36)","v":-203712.32333331555},{"$f":"SUM(C36:N36)","v":62295728},{"$f":"'B4-FinPerf RE'!K38","v":62295728},{"$f":"'B4-FinPerf RE'!L38","v":65539744},{"$f":"'B4-FinPerf RE'!M38","v":68141129},null,null,null,null,null,null,null,null,null,null,"3100"]
["Remuneration of councillors",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P37/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":551016.05000000005},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P37/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":551016.05000000005},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P37/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":551016.05000000005},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P37/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":741796.90999999992},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P37/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":563902.8600000001},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P37/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":563902.8600000001},{"$f":"$P$37/12","v":663147.16666666663},{"$f":"$P$37/12","v":663147.16666666663},663147.16666666663,663147.16666666663,663147.16666666663,1119379.3866666658,7957766,{"$f":"'B4-FinPerf RE'!K39","v":7957766},{"$f":"'B4-FinPerf RE'!L39","v":8315869},{"$f":"'B4-FinPerf RE'!M39","v":8523765},null,null,null,null,null,null,null,null,null,null,"3200"]
["Bulk purchases - electricity",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P38/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P38/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P38/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P38/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P38/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P38/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$38/12","v":0},{"$f":"$P$38/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K40","v":0},{"$f":"'B4-FinPerf RE'!L40","v":0},{"$f":"'B4-FinPerf RE'!M40","v":0},null,null,null,null,null,null,null,null,null,null,"3300"]
["Inventory consumed",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P39/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":67130.180000000008},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P39/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":704104},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P39/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":261101.51},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P39/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":653148.94999999995},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P39/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":210432.97999999998},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P39/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":106254.8},{"$f":"$P$39/12","v":307972.66666666669},{"$f":"$P$39/12","v":307972.66666666669},307972.66666666669,307972.66666666669,307972.66666666669,153636.24666666705,3695672,{"$f":"'B4-FinPerf RE'!K41","v":3695672},{"$f":"'B4-FinPerf RE'!L41","v":4267277},{"$f":"'B4-FinPerf RE'!M41","v":4372710},null,null,null,null,null,null,null,null,null,null,"3400"]
["Debt impairment",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P40/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":475000},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P40/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":475000},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P40/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":475000},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P40/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":475000},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P40/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":475000},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P40/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":475000},{"$f":"$P$40/12","v":475000},{"$f":"$P$40/12","v":475000},475000,475000,475000,475000,5700000,{"$f":"'B4-FinPerf RE'!K42","v":5700000},{"$f":"'B4-FinPerf RE'!L42","v":4911500},{"$f":"'B4-FinPerf RE'!M42","v":5034288},null,null,null,null,null,null,null,null,null,null,"3500"]
["Depreciation and amortisation",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P41/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":815267.89},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P41/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":623537.68999999994},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P41/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":1086239.56},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P41/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":1086239.56},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P41/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":1038366.65},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P41/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":-1056271.69},{"$f":"$P$41/12","v":1199959.75},{"$f":"$P$41/12","v":1199959.75},1199959.75,1199959.75,1199959.75,4806338.59,14399517,{"$f":"'B4-FinPerf RE'!K43","v":14399517},{"$f":"'B4-FinPerf RE'!L43","v":17265017},{"$f":"'B4-FinPerf RE'!M43","v":17696641},null,null,null,null,null,null,null,null,null,null,"3600"]
["Interest",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P42/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P42/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P42/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P42/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P42/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P42/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$42/12","v":0},{"$f":"$P$42/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K44","v":0},{"$f":"'B4-FinPerf RE'!L44","v":0},{"$f":"'B4-FinPerf RE'!M44","v":0},null,null,null,null,null,null,null,null,null,null,"3700"]
["Contracted services",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P43/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":1897732.69},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P43/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":2969179.8499999996},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P43/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":6440582.4000000004},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P43/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":1811903.12},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P43/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":3111120.9099999997},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P43/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":8459553.1900000013},{"$f":"$P$43/12","v":3287284.3333333335},{"$f":"$P$43/12","v":3287284.3333333335},3287284.3333333335,3287284.3333333335,3287284.3333333335,-1679081.8266666681,39447412,{"$f":"'B4-FinPerf RE'!K45","v":39447412},{"$f":"'B4-FinPerf RE'!L45","v":37821930},{"$f":"'B4-FinPerf RE'!M45","v":34711719},null,null,null,null,null,null,null,null,null,null,"3800"]
["Transfers and subsidies",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P44/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P44/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P44/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P44/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P44/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P44/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$44/12","v":0},{"$f":"$P$44/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K46","v":0},{"$f":"'B4-FinPerf RE'!L46","v":0},{"$f":"'B4-FinPerf RE'!M46","v":0},null,null,null,null,null,null,null,null,null,null,"3900"]
["Irrecoverable debts written off",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P45/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P45/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P45/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P45/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P45/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P45/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$45/12","v":0},{"$f":"$P$45/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K47","v":0},{"$f":"'B4-FinPerf RE'!L47","v":0},{"$f":"'B4-FinPerf RE'!M47","v":0},null,null,null,null,null,null,null,null,null,null,"4000"]
["Operational costs",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P46/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":1885521.64},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P46/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":1664013.8800000001},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P46/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":2287323.4699999997},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P46/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":2305152.58},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P46/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":3827337.7399999998},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P46/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":4565838.2},{"$f":"$P$46/12","v":2520665.0833333335},{"$f":"$P$46/12","v":2520665.0833333335},2520665.0833333335,2520665.0833333335,2520665.0833333335,1109468.0733333379,null,{"$f":"'B4-FinPerf RE'!K48","v":30247981},{"$f":"'B4-FinPerf RE'!L48","v":32145905},{"$f":"'B4-FinPerf RE'!M48","v":32937963},null,null,null,null,null,null,null,null,null,null,"4100"]
["Losses on disposal of Assets",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P47/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P47/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P47/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P47/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P47/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P47/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$47/12","v":0},{"$f":"$P$47/12","v":0},0,0,0,0,null,{"$f":"'B4-FinPerf RE'!K49","v":0},{"$f":"'B4-FinPerf RE'!L49","v":0},{"$f":"'B4-FinPerf RE'!M49","v":0},null,null,null,null,null,null,null,null,null,null,"4200"]
["Other Losses",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P48/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P48/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P48/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P48/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P48/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P48/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$48/12","v":0},{"$f":"$P$48/12","v":0},0,0,0,0,0,{"$f":"'B4-FinPerf RE'!K50","v":0},{"$f":"'B4-FinPerf RE'!L50","v":0},{"$f":"'B4-FinPerf RE'!M50","v":0},null,null,null,null,null,null,null,null,null,null,"4300"]
["Total Expenditure",null,{"$f":"SUM(C36:C48)","v":10812564.799999999},{"$f":"SUM(D36:D48)","v":11957510.489999998},16193373.649999999,12366698.000000002,14497241.440000001,23908961.140000004,13645339.666666668,13645339.666666668,13645339.666666668,{"$f":"SUM(L36:L48)","v":13645339.666666668},13645339.666666668,5781028.146666687,133496095,{"$f":"SUM(P36:P48)","v":163744076},170267242,171418215]
[]
["Surplus/(Deficit)",null,{"$f":"C33-C49","v":30195851.696666665},-6223896.7799999984,-6829123.0199999996,-7358069.1300000027,-10285885.916666668,11246473.629999992,-516434.25000000186,-516434.25000000186,-516434.25000000186,-516434.25000000186,-516434.25000000186,-14489154.163333366,-122844130,-6197211,-4025358,-3117571]
[{"$f":"'B4-FinPerf RE'!A54","v":"Transfers and subsidies - capital (monetary allocations)"},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P52/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":2915298.15},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P52/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":102980},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P52/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":1164803.6299999999},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P52/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":4293786.49},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,Q52/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":1437573.63},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,R52/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":1437573.63},{"$f":"$P$52/12","v":1577833.3333333333},{"$f":"$P$52/12","v":1577833.3333333333},1577833.3333333333,1577833.3333333333,1577833.3333333333,{"$f":"P52-SUM(C52:M52)","v":-307182.19666666538},null,{"$f":"'B4-FinPerf RE'!K54","v":18934000},{"$f":"'B4-FinPerf RE'!L54","v":20223000},{"$f":"'B4-FinPerf RE'!M54","v":20970000},null,null,null,null,null,null,null,null,null,null,"4600"]
[{"$f":"'B4-FinPerf RE'!A55","v":"Transfers and subsidies - capital (in-kind - all) "},null,{"$f":"IF(-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC)=0,P53/12,-SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC)=0,P53/12,-SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P53/12,-SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC)=0,P53/12,-SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,Q53/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"IF(-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC)=0,R53/12,-SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A4Code,$AC:$AC))","v":0},{"$f":"$P$53/12","v":0},{"$f":"$P$53/12","v":0},0,0,0,{"$f":"P53-SUM(C53:M53)","v":0},null,{"$f":"'B4-FinPerf RE'!K55","v":0},{"$f":"'B4-FinPerf RE'!L55","v":0},{"$f":"'B4-FinPerf RE'!M55","v":0}]
["Surplus/(Deficit) after capital transfers & contributions",null,{"$f":"C51+SUM(C52:C53)","v":33111149.846666664},{"$f":"D51+SUM(D52:D53)","v":-6120916.7799999984},-5664319.3899999997,-3064282.6400000025,-8848312.286666669,12684047.25999999,1061399.0833333314,1061399.0833333314,1061399.0833333314,1061399.0833333314,1061399.0833333314,-14796336.360000031,-122844130,12736789,16197642,17852429]
[{"$f":"head27a","v":"References"}]
["1. Surplus (Deficit) must reconcile with budget table A4 and monthly budget statement table C4"]
["check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P54-'B4-FinPerf RE'!K56","v":0},{"$f":"Q54-'B4-FinPerf RE'!L56","v":0},{"$f":"R54-'B4-FinPerf RE'!M56","v":0}]

{"sheet":"SB15","index":51,"n_rows":64,"n_cols":30,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,15,1,17],[1,1,2,1],[1,2,1,13]]}
[{"$f":"muni&\" - \"&ADJB15&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB15 Adjustments Budget - monthly cash flow - "}]
["Monthly cash flows",{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Head3a","v":"Medium Term Revenue and Expenditure Framework"}]
[null,null,"July","August","Sept.","October","November","December","January","February","March","April","May","June","Full year budget",{"$f":"Head9","v":"Budget Year 2025/26"},{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
["R thousands",null,{"$f":"Head5A","v":"Outcome"},"Outcome","Outcome","Outcome","Outcome","Outcome",{"$f":"Head7","v":"Adjusted Budget"},"Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget",null,{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
["Cash Receipts By Source",1]
["Property rates",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P6/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":1812112.79},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P6/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":1748423.06},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P6/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":2977117.42},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P6/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":6796535.2699999996},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P6/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":1849440.38},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P6/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":1137691.6200000001},{"$f":"$P$6/12","v":2680990.0833333335},2680990.0833333335,2680990.0833333335,2680990.0833333335,2680990.0833333335,{"$f":"P6-SUM(C6:M6)","v":2445610.0433333404},{"$f":"SUM(C6:N6)","v":32171881},{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":32171881},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":34144484},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":34998096},null,null,null,null,null,null,null,null,null,null,"0110","D"]
["Service charges - electricity revenue",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P7/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P7/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P7/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P7/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P7/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P7/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$7/12","v":0},0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0120","D"]
["Service charges - water revenue",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P8/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P8/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P8/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P8/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P8/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P8/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$8/12","v":0},0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0130","D"]
["Service charges - sanitation revenue",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P9/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P9/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P9/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P9/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P9/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P9/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$9/12","v":0},0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0140","D"]
["Service charges - refuse",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P10/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":66932.25},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P10/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":44794.879999999997},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P10/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":46744.66},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P10/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":39390.019999999997},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P10/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":68252.990000000005},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P10/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":43507.93},{"$f":"$P$10/12","v":62860.583333333336},62860.583333333336,62860.583333333336,62860.583333333336,62860.583333333336,130401.35333333339,754327,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":754327},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":823751},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":844345},null,null,null,null,null,null,null,null,null,null,"0150","D"]
[null,null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P11/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P11/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P11/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P11/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P11/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P11/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$11/12","v":0},0,0,0,0,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,"D"]
["Rental of facilities and equipment",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P12/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":16552.583333333332},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P12/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":16552.583333333332},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P12/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":16552.583333333332},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P12/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":16552.583333333332},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P12/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":16552.583333333332},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P12/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":16552.583333333332},{"$f":"$P$12/12","v":16552.583333333332},16552.583333333332,16552.583333333332,16552.583333333332,16552.583333333332,16552.583333333314,198631,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":198631},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":225609},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":231319},null,null,null,null,null,null,null,null,null,null,"0170","D"]
["Interest earned - external investments",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P13/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":299166.66666666669},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P13/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":299166.66666666669},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P13/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":299166.66666666669},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P13/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":299166.66666666669},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P13/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":299166.66666666669},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P13/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":299166.66666666669},{"$f":"$P$13/12","v":299166.66666666669},299166.66666666669,299166.66666666669,299166.66666666669,299166.66666666669,299166.66666666698,3590000,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":3590000},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":4483050},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":4595126},null,null,null,null,null,null,null,null,null,null,"0180","D"]
["Interest earned - outstanding debtors",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P14/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P14/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P14/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P14/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P14/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P14/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$14/12","v":0},0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0190","D"]
["Dividends received",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P15/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P15/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P15/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P15/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P15/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P15/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$15/12","v":0},0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0200","D"]
["Fines, penalties and forfeits",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P16/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":192.16666666666666},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P16/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":192.16666666666666},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P16/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":192.16666666666666},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P16/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":192.16666666666666},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P16/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":192.16666666666666},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P16/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":192.16666666666666},{"$f":"$P$16/12","v":192.16666666666666},192.16666666666666,192.16666666666666,192.16666666666666,192.16666666666666,192.16666666666652,2306,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":2306},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":2410},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":2470},null,null,null,null,null,null,null,null,null,null,"0210","D"]
["Licences and permits",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P17/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":457745},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P17/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":457745},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P17/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":457745},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P17/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":457745},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P17/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":457745},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P17/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":457745},{"$f":"$P$17/12","v":457745},457745,457745,457745,457745,457745,5492940,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":5492940},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":9065522},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":9292161},null,null,null,null,null,null,null,null,null,null,"0220","D"]
["Agency services",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P18/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P18/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P18/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P18/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P18/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P18/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$18/12","v":0},0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0230","D"]
["Transfers and Subsidies - Operational",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P19/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":123785486.01000001},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P19/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":7019440.3700000001},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P19/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":1490543.95},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P19/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":9414629.0299999993},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P19/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":15098038.699999999},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P19/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":63823826.219999999},{"$f":"$P$19/12","v":9329666.666666666},9329666.666666666,9329666.666666666,9329666.666666666,9329666.666666666,-155324297.61333328,111956000,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":111956000},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":104774000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":105296000},null,null,null,null,null,null,null,null,null,null,"0240","D"]
["Other revenue",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P20/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":138131.75},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P20/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":138131.75},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P20/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":138131.75},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P20/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":138131.75},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P20/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":138131.75},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P20/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":138131.75},{"$f":"$P$20/12","v":138131.75},138131.75,138131.75,138131.75,138131.75,138131.75,1657581,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":1657581},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":1274809},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":1306678},null,null,null,null,null,null,null,null,null,null,"250","D"]
["Cash Receipts by Source",null,{"$f":"SUM(C6:C10)+SUM(C12:C20)","v":126576319.21666668},{"$f":"SUM(D6:D10)+SUM(D12:D20)","v":9724446.4766666666},5426194.1966666672,17162342.486666664,17927520.236666664,65916813.93666666,12985305.5,12985305.5,12985305.5,12985305.5,12985305.5,-151836498.04999995,155823666,155823666,154793635,156566195]
[]
["Other Cash Flows by Source"]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P24/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":5000000},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P24/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":1577833.3333333333},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P24/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":5000000},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P24/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":1577833.3333333333},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P24/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":1577833.3333333333},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P24/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":4700000},{"$f":"$P$24/12","v":1577833.3333333333},1577833.3333333333,1577833.3333333333,1577833.3333333333,1577833.3333333333,{"$f":"P24-SUM(C24:M24)","v":-8388666.6666666605},{"$f":"SUM(C24:N24)","v":18934000},{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":18934000},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":20223000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":20970000},null,null,null,null,null,null,null,null,null,null,"0280"]
["Transfers and subsidies - capital (monetary allocations) (Nat / Prov Departm Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educ Institutions)",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P25/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P25/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P25/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P25/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P25/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P25/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$25/12","v":0},0,0,0,0,0,{"$f":"SUM(C25:N25)","v":0},{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0290"]
["Proceeds on Disposal of Fixed and Intangible Assets",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P26/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P26/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P26/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P26/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P26/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P26/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$26/12","v":0},0,0,0,0,0,{"$f":"SUM(C26:N26)","v":0},{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0300"]
["Short term loans",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P27/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P27/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P27/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P27/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P27/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P27/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$27/12","v":0},0,0,0,0,0,{"$f":"SUM(C27:N27)","v":0},{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0310"]
["Borrowing long term/refinancing",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P28/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P28/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P28/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P28/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P28/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P28/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$28/12","v":0},0,0,0,0,0,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0320"]
["Increase (decrease) in consumer deposits",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P29/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P29/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P29/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P29/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P29/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P29/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$29/12","v":0},0,0,0,0,0,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0330"]
[null,null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P30/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P30/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P30/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P30/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P30/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P30/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"V30/12","v":0},0,0,0,0,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0}]
["Decrease (increase) in non-current receivables",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P31/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P31/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P31/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P31/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P31/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P31/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$31/12","v":0},0,0,0,0,0,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0350"]
["Decrease (increase) in non-current investments",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P32/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P32/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P32/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P32/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P32/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC)=0,P32/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_SA30FDSubCode,$AC:$AC))","v":0},{"$f":"$P$32/12","v":0},0,0,0,0,0,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA30FDSubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0360"]
["Total Cash Receipts by Source",null,{"$f":"SUM(C21:C29)+SUM(C31:C32)","v":131576319.21666668},{"$f":"SUM(D21:D29)+SUM(D31:D32)","v":11302279.810000001},10426194.196666667,18740175.819999997,19505353.569999997,70616813.936666667,14563138.833333334,14563138.833333334,14563138.833333334,14563138.833333334,14563138.833333334,-160225164.71666661,174757666,174757666,175016635,177536195]
[]
["Cash Payments by Type"]
["Employee related costs",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P36/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":5223966.416666667},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P36/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":5223966.416666667},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P36/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":5223966.416666667},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P36/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":5223966.416666667},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P36/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":5223966.416666667},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P36/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":5223966.416666667},{"$f":"$P$36/12","v":5223966.416666667},5223966.416666667,5223966.416666667,5223966.416666667,5223966.416666667,{"$f":"P36-SUM(C36:M36)","v":5223966.4166666716},{"$f":"SUM(C36:N36)","v":62687597},{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":62687597},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":65943946},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":68555647},null,null,null,null,null,null,null,null,null,null,"0390"]
["Remuneration of councillors",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P37/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":663147.16666666663},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P37/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":663147.16666666663},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P37/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":663147.16666666663},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P37/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":663147.16666666663},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P37/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":663147.16666666663},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P37/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":663147.16666666663},{"$f":"$P$37/12","v":663147.16666666663},663147.16666666663,663147.16666666663,663147.16666666663,663147.16666666663,663147.16666666605,{"$f":"SUM(C37:N37)","v":7957766},{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":7957766},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":8315869},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":8523766},null,null,null,null,null,null,null,null,null,null,"0400"]
["Finance charges",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P38/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P38/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P38/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P38/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P38/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P38/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"$P$38/12","v":0},0,0,0,0,0,{"$f":"SUM(C38:N38)","v":0},{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0410"]
["Bulk purchases - Electricity",2,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P39/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P39/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P39/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P39/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P39/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P39/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"$P$39/12","v":0},0,0,0,0,{"$f":"P39-SUM(C39:M39)","v":0},{"$f":"SUM(C39:N39)","v":0},{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0420"]
["Acquisitions - water & other inventory",3,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P40/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":354168.58333333331},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P40/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":354168.58333333331},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P40/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":354168.58333333331},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P40/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":354168.58333333331},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P40/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":354168.58333333331},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P40/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":354168.58333333331},{"$f":"$P$40/12","v":354168.58333333331},354168.58333333331,354168.58333333331,354168.58333333331,354168.58333333331,{"$f":"P40-SUM(C40:M40)","v":354168.58333333256},{"$f":"SUM(C40:N40)","v":4250023},{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":4250023},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":4970044},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":5094294},null,null,null,null,null,null,null,null,null,null,"0440"]
[null,null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P41/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P41/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P41/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P41/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P41/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P41/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"$P$41/12","v":0},0,0,0,0]
["Contracted services",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P42/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":3516276.3333333335},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P42/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":3516276.3333333335},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P42/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":3516276.3333333335},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P42/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":3516276.3333333335},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P42/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":3516276.3333333335},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P42/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":3516276.3333333335},{"$f":"$P$42/12","v":3516276.3333333335},3516276.3333333335,3516276.3333333335,3516276.3333333335,3516276.3333333335,3516276.3333333358,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)-P49","v":42195316},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)-Q49","v":42345220},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)-R49","v":38768487},null,null,null,null,null,null,null,null,null,null,"0450"]
["Transfers and grants - other municipalities",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P43/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P43/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P43/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P43/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P43/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P43/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"$P$43/12","v":0},0,0,0,0,0,{"$f":"SUM(C43:N43)","v":0},{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0460"]
["Transfers and grants - other",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P44/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P44/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P44/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P44/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P44/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P44/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"$P$44/12","v":0},0,0,0,0,0,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0470"]
["Other expenditure",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P45/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":-8417.18},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P45/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":-2029.8},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P45/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":-2049.35},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P45/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":-5157.01},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P45/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":-410.8},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P45/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":-8896.4500000000007},{"$f":"$P$45/12","v":2803662.75},2803662.75,2803662.75,2803662.75,2803662.75,19652599.84,{"$f":"SUM(C45:N45)","v":33643953},{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":33643953},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":35759137},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":36640314},null,null,null,null,null,null,null,null,null,null,"0480"]
["Cash Payments by Type",null,{"$f":"SUM(C36:C45)","v":9749141.3200000003},9755528.6999999993,9755509.1500000004,9752401.4900000002,9757147.6999999993,9748662.0500000007,12561221.25,12561221.25,12561221.25,12561221.25,12561221.25,29410158.340000004,108539339,150734655,157334216,157582508]
[]
["Other Cash Flows/Payments by Type"]
["Capital assets",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AD:$AD)=0,P49/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AD:$AD))","v":264100.66666666669},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AD:$AD)=0,P49/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AD:$AD))","v":264100.66666666669},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AD:$AD)=0,P49/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AD:$AD))","v":264100.66666666669},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AD:$AD)=0,P49/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AD:$AD))","v":264100.66666666669},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AD:$AD)=0,P49/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AD:$AD))","v":264100.66666666669},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AD:$AD)=0,Q49/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AD:$AD))","v":95833.333333333328},{"$f":"$P$49/12","v":264100.66666666669},264100.66666666669,264100.66666666669,264100.66666666669,264100.66666666669,{"$f":"P49-SUM(C49:M49)","v":432368},{"$f":"SUM(C49:N49)","v":3169208},{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":3169208},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":1150000},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":1150000},null,null,null,null,null,null,null,null,null,null,"0510","CE"]
["Repayment of borrowing",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P50/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P50/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P50/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P50/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P50/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0, P50/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"$P$50/12","v":0},0,0,0,0,{"$f":"P50-SUM(C50:M50)","v":0},{"$f":"SUM(C50:N50)","v":0},{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0520"]
["Other Cash Flows/Payments",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P51/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P51/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P51/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P51/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0,P51/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC)=0, P51/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A7SubCodePayments,$AC:$AC))","v":0},{"$f":"$P$51/12","v":0},0,0,0,0,{"$f":"P51-SUM(C51:M51)","v":0},{"$f":"SUM(C51:N51)","v":0},{"$f":"-SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_A7SubCodePayments,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,"0530","IA"]
["Total Cash Payments by Type",null,{"$f":"SUM(C46:C51)","v":10013241.986666666},10019629.366666665,10019609.816666666,10016502.156666666,10021248.366666665,9844495.3833333347,12825321.916666666,12825321.916666666,12825321.916666666,12825321.916666666,12825321.916666666,29842526.340000004,111708547,153903863,158484216,158732508]
[]
["NET INCREASE/(DECREASE) IN CASH HELD",null,{"$f":"C33-C52","v":121563077.23000002},1282650.4433333352,406584.38000000082,8723673.6633333303,9484105.2033333313,60772318.553333335,1737816.9166666679,1737816.9166666679,1737816.9166666679,1737816.9166666679,1737816.9166666679,-190067691.05666661,63049119,20853803,16532419,18803687]
["Cash/cash equivalents at the month/year beginning:",null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustedBudget,Sheet1!S71_A7CodePayments,$AC:$AC)","v":17670576},{"$f":"C56","v":139233653.23000002},140516303.67333335,140922888.05333334,149646561.71666667,159130666.91999999,219902985.47333333,221640802.38999999,223378619.30666664,225116436.2233333,226854253.13999996,228592070.05666661,null,{"$f":"C55","v":17670576},{"$f":"P56","v":38524379},{"$f":"Q56","v":55056798},null,null,null,null,null,null,null,null,null,null,"0420"]
["Cash/cash equivalents at the month/year end:",null,{"$f":"C54+C55","v":139233653.23000002},{"$f":"D54+D55","v":140516303.67333335},140922888.05333334,149646561.71666667,159130666.91999999,219902985.47333333,221640802.38999999,223378619.30666664,225116436.2233333,226854253.13999996,228592070.05666661,38524379,null,{"$f":"P54+P55","v":38524379},{"$f":"Q54+Q55","v":55056798},{"$f":"R54+R55","v":73860485}]
["References"]
["1. Note that this section of Table SB15 is deliberately not linked to Table B4 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. "]
["2. Bulk purchases - Electricity & Waste Water - use detail information from Table SB1"]
["3. Acquisition Inventory - Water & other inventory - use detail information from Table SB2"]
[]
[]
[null,null,null,null,null,{"$f":"F46+F62","v":9752401.4900000002},9757147.6999999993,9748662.0500000007,12561221.25,12561221.25,12561221.25,12561221.25,12561221.25,29410158.340000004,108539339,150734655,157334216,157582508]
[null,null,null,null,null,{"$f":"F54-F62","v":8723673.6633333303},9484105.2033333313,60772318.553333335,1737816.9166666679,1737816.9166666679,1737816.9166666679,1737816.9166666679,1737816.9166666679,-190067691.05666661,63049119,20853803,16532419,18803687]

{"sheet":"SB16","index":52,"n_rows":45,"n_cols":30,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni&\" - \"&ADJB16&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB16 Adjustments Budget - monthly capital expenditure (municipal vote) - "}]
[{"$f":"desc&\" - Municipal Vote\"","v":"Description - Municipal Vote"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
[null,null,"July","August","Sept.","October","November","December","January","February","March","April","May","June","Full year budget",{"$f":"Head9","v":"Budget Year 2025/26"},{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
["R thousands",null,{"$f":"Head5A","v":"Outcome"},"Outcome","Outcome","Outcome","Outcome","Outcome",{"$f":"Head7","v":"Adjusted Budget"},"Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget",null,{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
["Multi-year expenditure appropriation",1]
[{"$f":"'B5-Capex'!A8","v":"Vote 1 - Finance and Administration"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P6/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P6/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P6/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P6/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P6/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P6/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$6/12","v":0},0,0,0,0,{"$f":"P6-SUM(C6:M6)","v":0},null,{"$f":"'B5-Capex'!K8","v":0},{"$f":"'B5-Capex'!L8","v":0},{"$f":"'B5-Capex'!M8","v":0}]
[{"$f":"'B5-Capex'!A9","v":"Vote 2 - Finance and Administration2"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P7/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P7/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P7/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P7/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P7/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P7/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$7/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K9","v":0},{"$f":"'B5-Capex'!L9","v":0},{"$f":"'B5-Capex'!M9","v":0}]
[{"$f":"'B5-Capex'!A10","v":"Vote 3 - Executive and Council"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P8/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P8/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P8/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P8/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P8/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P8/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$8/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K10","v":0},{"$f":"'B5-Capex'!L10","v":0},{"$f":"'B5-Capex'!M10","v":0}]
[{"$f":"'B5-Capex'!A11","v":"Vote 4 - Community and Social Services"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P9/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P9/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P9/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P9/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P9/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P9/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$9/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K11","v":0},{"$f":"'B5-Capex'!L11","v":0},{"$f":"'B5-Capex'!M11","v":0}]
[{"$f":"'B5-Capex'!A12","v":"Vote 5 - Community and Social Services2"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P10/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P10/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P10/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P10/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P10/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P10/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$10/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K12","v":0},{"$f":"'B5-Capex'!L12","v":0},{"$f":"'B5-Capex'!M12","v":0}]
[{"$f":"'B5-Capex'!A13","v":"Vote 6 - Energy Sources"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P11/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P11/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P11/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P11/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P11/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P11/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$11/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K13","v":0},{"$f":"'B5-Capex'!L13","v":0},{"$f":"'B5-Capex'!M13","v":0}]
[{"$f":"'B5-Capex'!A14","v":"Vote 7 - Road Transport"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P12/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P12/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P12/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P12/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P12/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P12/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$12/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K14","v":0},{"$f":"'B5-Capex'!L14","v":0},{"$f":"'B5-Capex'!M14","v":0}]
[{"$f":"'B5-Capex'!A15","v":"Vote 8 - Planning and Development"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P13/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P13/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P13/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P13/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P13/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P13/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$13/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K15","v":0},{"$f":"'B5-Capex'!L15","v":0},{"$f":"'B5-Capex'!M15","v":0}]
[{"$f":"'B5-Capex'!A16","v":"Vote 9 - Sport and Recreation"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P14/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P14/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P14/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P14/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P14/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P14/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$14/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K16","v":0},{"$f":"'B5-Capex'!L16","v":0},{"$f":"'B5-Capex'!M16","v":0}]
[{"$f":"'B5-Capex'!A17","v":"Vote 10 - Public Safety"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P15/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P15/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P15/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P15/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P15/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P15/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$15/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K17","v":0},{"$f":"'B5-Capex'!L17","v":0},{"$f":"'B5-Capex'!M17","v":0}]
[{"$f":"'B5-Capex'!A18","v":"Vote 11 - Other"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P16/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P16/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P16/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P16/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P16/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P16/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$16/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K18","v":0},{"$f":"'B5-Capex'!L18","v":0},{"$f":"'B5-Capex'!M18","v":0}]
[{"$f":"'B5-Capex'!A19","v":"Vote 12 - Waste Management"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P17/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P17/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P17/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P17/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P17/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P17/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$17/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K19","v":0},{"$f":"'B5-Capex'!L19","v":0},{"$f":"'B5-Capex'!M19","v":0}]
[{"$f":"'B5-Capex'!A20","v":"Vote 13 - Housing"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P18/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P18/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P18/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P18/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P18/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P18/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$18/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K20","v":0},{"$f":"'B5-Capex'!L20","v":0},{"$f":"'B5-Capex'!M20","v":0}]
[{"$f":"'B5-Capex'!A21","v":"Vote 14 - Waste Water Management"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P19/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P19/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P19/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P19/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P19/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P19/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$19/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K21","v":0},{"$f":"'B5-Capex'!L21","v":0},{"$f":"'B5-Capex'!M21","v":0}]
[{"$f":"'B5-Capex'!A22","v":"Vote 15 - Health"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P20/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P20/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P20/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P20/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P20/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P20/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$20/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K22","v":0},{"$f":"'B5-Capex'!L22","v":0},{"$f":"'B5-Capex'!M22","v":0}]
["Capital Multi-year expenditure sub-total",3,{"$f":"SUM(C6:C20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N7:N21)","v":0},{"$f":"SUM(O7:O21)","v":0},{"$f":"SUM(P7:P21)","v":0},{"$f":"SUM(Q7:Q21)","v":0},{"$f":"SUM(R7:R21)","v":0}]
["Single-year expenditure appropriation"]
[{"$f":"A6","v":"Vote 1 - Finance and Administration"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P24/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":112500},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P24/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":65025},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P24/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":321775.98},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P24/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":112500},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P24/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":112500},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P24/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":138340},{"$f":"$P$24/12","v":112500},112500,112500,112500,112500,{"$f":"P24-SUM(C24:M24)","v":-75140.979999999981},null,{"$f":"'B5-Capex'!K26","v":1350000},{"$f":"'B5-Capex'!L26","v":1000000},{"$f":"'B5-Capex'!M26","v":1000000},null,null,null,null,null,null,null,null,null,null,1,"CE"]
["Vote 2 - Finance and Administration2",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P25/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P25/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P25/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P25/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P25/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P25/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$25/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K27","v":0},{"$f":"'B5-Capex'!L27","v":0},{"$f":"'B5-Capex'!M27","v":0},null,null,null,null,null,null,null,null,null,null,2,"CE"]
["Vote 3 - Executive and Council",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P26/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P26/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P26/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P26/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P26/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P26/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$26/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K28","v":0},{"$f":"'B5-Capex'!L28","v":0},{"$f":"'B5-Capex'!M28","v":0},null,null,null,null,null,null,null,null,null,null,3,"CE"]
["Vote 4 - Community and Social Services",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P27/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":454125.41},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P27/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P27/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P27/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P27/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":731931.36},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P27/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":1047570.59},{"$f":"$P$27/12","v":0},0,0,0,0,-2233627.36,null,{"$f":"'B5-Capex'!K29","v":0},{"$f":"'B5-Capex'!L29","v":0},{"$f":"'B5-Capex'!M29","v":0},null,null,null,null,null,null,null,null,null,null,4,"CE"]
["Vote 5 - Community and Social Services2",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P28/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":2983263.67},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P28/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":38693.71},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P28/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":948362.11},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P28/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P28/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P28/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":444477.72},0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,5,"CE"]
["Vote 6 - Energy Sources",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P29/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":117152.75},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P29/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":117152.75},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P29/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":117152.75},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P29/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":117152.75},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P29/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":117152.75},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P29/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":117152.75},{"$f":"$P$29/12","v":117152.75},117152.75,117152.75,117152.75,117152.75,117152.75,null,{"$f":"'B5-Capex'!K31+'B5-Capex'!K32","v":1405833},{"$f":"'B5-Capex'!L31+'B5-Capex'!L32","v":0},{"$f":"'B5-Capex'!M31+'B5-Capex'!M32","v":0},null,null,null,null,null,null,null,null,null,null,6,"CE"]
["Vote 7 - Road Transport",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P30/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P30/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":156242.94},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P30/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":159735.69},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P30/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P30/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P30/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":1265076.4099999999},117152.75,117152.75,117152.75,117152.75,117152.75,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,7,"CE"]
["Vote 8 - Planning and Development",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P31/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P31/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P31/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P31/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P31/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P31/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$31/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K33","v":0},{"$f":"'B5-Capex'!L33","v":0},{"$f":"'B5-Capex'!M33","v":0},null,null,null,null,null,null,null,null,null,null,8,"CE"]
["Vote 9 - Sport and Recreation",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P32/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P32/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P32/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":983203.16},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P32/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":3684133.23},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P32/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":3687035.92},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P32/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":2429134.69},{"$f":"$P$32/12","v":0},0,0,0,0,-10783507,null,{"$f":"'B5-Capex'!K34","v":0},{"$f":"'B5-Capex'!L34","v":0},{"$f":"'B5-Capex'!M34","v":0},null,null,null,null,null,null,null,null,null,null,9,"CE"]
["Vote 10 - Public Safety",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P33/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P33/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P33/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P33/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P33/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P33/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$33/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K35","v":0},{"$f":"'B5-Capex'!L35","v":0},{"$f":"'B5-Capex'!M35","v":0},null,null,null,null,null,null,null,null,null,null,10,"CE"]
["Vote 11 - Other",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P34/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P34/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P34/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P34/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P34/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P34/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$34/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K36","v":0},{"$f":"'B5-Capex'!L36","v":0},{"$f":"'B5-Capex'!M36","v":0},null,null,null,null,null,null,null,null,null,null,11,"CE"]
["Vote 12 - Waste Management",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P35/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P35/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P35/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P35/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P35/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P35/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$35/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K37","v":0},{"$f":"'B5-Capex'!L37","v":0},{"$f":"'B5-Capex'!M37","v":0},null,null,null,null,null,null,null,null,null,null,12,"CE"]
["Vote 13 - Housing",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P36/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P36/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P36/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P36/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P36/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P36/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$36/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K38","v":0},{"$f":"'B5-Capex'!L38","v":0},{"$f":"'B5-Capex'!M38","v":0},null,null,null,null,null,null,null,null,null,null,13,"CE"]
["Vote 14 - Waste Water Management",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P37/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P37/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P37/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P37/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P37/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P37/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$37/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K39","v":0},{"$f":"'B5-Capex'!L39","v":0},{"$f":"'B5-Capex'!M39","v":0},null,null,null,null,null,null,null,null,null,null,14,"CE"]
["Vote 15 - Health",null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P38/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P38/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P38/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P38/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P38/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,P38/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_MasterVoteMunicipal,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$P$38/12","v":0},0,0,0,0,0,null,{"$f":"'B5-Capex'!K40","v":0},{"$f":"'B5-Capex'!L40","v":0},{"$f":"'B5-Capex'!M40","v":0},null,null,null,null,null,null,null,null,null,null,15,"CE"]
["Capital single-year expenditure sub-total",3,{"$f":"SUM(C24:C38)","v":3667041.83},{"$f":"SUM(D24:D38)","v":377114.4},2530229.69,3913785.98,4648620.03,5441752.1600000001,346805.5,346805.5,346805.5,346805.5,346805.5,-12975122.59,0,2755833,1000000,1000000]
["Total Capital Expenditure",2,{"$f":"C21+C39","v":3667041.83},{"$f":"D21+D39","v":377114.4},2530229.69,3913785.98,4648620.03,5441752.1600000001,346805.5,346805.5,346805.5,346805.5,346805.5,-12975122.59,0,2755833,1000000,1000000]
[{"$f":"head27a","v":"References"}]
["1. Table should be completed as either Multi-Year expenditure appropriation or Budget Year and Forward Year estimates"]
["2. Total Capital Expenditure must reconcile to budget table A5 and monthly budget statement table C5"]
[]
["check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O40-'B5-Capex'!J42","v":21278167},{"$f":"P40-'B5-Capex'!K42","v":0},{"$f":"Q40-'B5-Capex'!L42","v":0},{"$f":"R40-'B5-Capex'!M42","v":0}]

{"sheet":"SB17","index":53,"n_rows":31,"n_cols":30,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[1,2,1,13]]}
[{"$f":"muni&\" - \"&ADJB17&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB17 Adjustments Budget - monthly capital expenditure (functional classification) - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Head3a","v":"Medium Term Revenue and Expenditure Framework"}]
[null,null,"July","August","Sept.","October","November","December","January","February","March","April","May","June",{"$f":"Head9","v":"Budget Year 2025/26"},{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
["R thousands",null,{"$f":"Head5A","v":"Outcome"},"Outcome","Outcome","Outcome","Outcome","Outcome",{"$f":"Head7","v":"Adjusted Budget"},"Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget","Adjusted Budget"]
["Capital Expenditure - Functional"]
[{"$f":"'B2-FinPerf SC'!A7","v":"Governance and administration"},null,{"$f":"SUM(C7:C9)","v":112500},65025,321775.98,112500,112500,138340,112500,112500,112500,112500,112500,{"$f":"O6-SUM(C6:M6)","v":-75140.979999999981},{"$f":"'B5-Capex'!K45","v":1350000},{"$f":"'B5-Capex'!L45","v":1000000},{"$f":"'B5-Capex'!M45","v":1000000}]
[{"$f":"'B2-FinPerf SC'!A8","v":"Executive and council"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O7/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O7/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O7/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O7/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O7/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O7/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$O$7/12","v":0},0,0,0,0,0,{"$f":"'B5-Capex'!K46","v":0},{"$f":"'B5-Capex'!L46","v":0},{"$f":"'B5-Capex'!M46","v":0},null,null,null,null,null,null,null,null,null,null,null,"1100","CE"]
[{"$f":"'B2-FinPerf SC'!A9","v":"Finance and administration"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O8/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":112500},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O8/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":65025},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O8/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":321775.98},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O8/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":112500},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O8/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":112500},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O8/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":138340},{"$f":"$O$8/12","v":112500},112500,112500,112500,112500,-75140.979999999981,{"$f":"'B5-Capex'!K47","v":1350000},{"$f":"'B5-Capex'!L47","v":1000000},{"$f":"'B5-Capex'!M47","v":1000000},null,null,null,null,null,null,null,null,null,null,null,"1200","CE"]
[{"$f":"'B2-FinPerf SC'!A10","v":"Internal audit"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O9/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O9/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O9/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O9/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O9/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O9/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$O$9/12","v":0},0,0,0,0,0,{"$f":"'B5-Capex'!K48","v":0},{"$f":"'B5-Capex'!L48","v":0},{"$f":"'B5-Capex'!M48","v":0},null,null,null,null,null,null,null,null,null,null,null,"1300","CE"]
[{"$f":"'B2-FinPerf SC'!A11","v":"Community and public safety"},null,{"$f":"SUM(C11:C15)","v":3437389.08},38693.71,1931565.27,3746233.23,4418967.28,3921183,0,0,0,0,0,-17494031.57,{"$f":"'B5-Capex'!K49","v":0},{"$f":"'B5-Capex'!L49","v":0},{"$f":"'B5-Capex'!M49","v":0}]
[{"$f":"'B2-FinPerf SC'!A12","v":"Community and social services"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O11/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":3437389.08},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O11/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":38693.71},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O11/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":948362.11},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O11/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O11/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":731931.36},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O11/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":1492048.31},{"$f":"$O$11/12","v":0},0,0,0,0,-6648424.5700000003,{"$f":"'B5-Capex'!K50","v":0},{"$f":"'B5-Capex'!L50","v":0},{"$f":"'B5-Capex'!M50","v":0},null,null,null,null,null,null,null,null,null,null,null,"2100","CE"]
[{"$f":"'B2-FinPerf SC'!A13","v":"Sport and recreation"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O12/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O12/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O12/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":983203.16},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O12/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":3684133.23},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O12/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":3687035.92},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O12/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":2429134.69},{"$f":"$O$12/12","v":0},0,0,0,0,-10783507,{"$f":"'B5-Capex'!K51","v":0},{"$f":"'B5-Capex'!L51","v":0},{"$f":"'B5-Capex'!M51","v":0},null,null,null,null,null,null,null,null,null,null,null,"2200","CE"]
[{"$f":"'B2-FinPerf SC'!A14","v":"Public safety"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O13/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O13/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O13/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O13/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":62100},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O13/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O13/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$O$13/12","v":0},0,0,0,0,-62100,{"$f":"'B5-Capex'!K52","v":0},{"$f":"'B5-Capex'!L52","v":0},{"$f":"'B5-Capex'!M52","v":0},null,null,null,null,null,null,null,null,null,null,null,"2300","CE"]
[{"$f":"'B2-FinPerf SC'!A15","v":"Housing"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O14/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O14/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O14/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O14/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O14/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O14/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$O$14/12","v":0},0,0,0,0,0,{"$f":"'B5-Capex'!K53","v":0},{"$f":"'B5-Capex'!L53","v":0},{"$f":"'B5-Capex'!M53","v":0},null,null,null,null,null,null,null,null,null,null,null,"2400","CE"]
[{"$f":"'B2-FinPerf SC'!A16","v":"Health"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O15/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O15/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O15/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O15/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O15/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O15/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$O$15/12","v":0},0,0,0,0,0,{"$f":"'B5-Capex'!K54","v":0},{"$f":"'B5-Capex'!L54","v":0},{"$f":"'B5-Capex'!M54","v":0},null,null,null,null,null,null,null,null,null,null,null,"2500","CE"]
[{"$f":"'B2-FinPerf SC'!A17","v":"Economic and environmental services"},null,{"$f":"SUM(C17:C19)","v":524644.17000000004},156242.94,159735.69,117152.75,117152.75,1265076.4099999999,117152.75,117152.75,117152.75,117152.75,117152.75,-1519935.46,{"$f":"'B5-Capex'!K55","v":1405833},{"$f":"'B5-Capex'!L55","v":0},{"$f":"'B5-Capex'!M55","v":0}]
[{"$f":"'B2-FinPerf SC'!A18","v":"Planning and development"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O17/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O17/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O17/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O17/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O17/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O17/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$O$17/12","v":0},0,0,0,0,0,{"$f":"'B5-Capex'!K56","v":0},{"$f":"'B5-Capex'!L56","v":0},{"$f":"'B5-Capex'!M56","v":0},null,null,null,null,null,null,null,null,null,null,null,"3100","CE"]
[{"$f":"'B2-FinPerf SC'!A19","v":"Road transport"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O18/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":524644.17000000004},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O18/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":156242.94},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O18/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":159735.69},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O18/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":117152.75},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O18/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":117152.75},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O18/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":1265076.4099999999},{"$f":"$O$18/12","v":117152.75},117152.75,117152.75,117152.75,117152.75,-1519935.46,{"$f":"'B5-Capex'!K57","v":1405833},{"$f":"'B5-Capex'!L57","v":0},{"$f":"'B5-Capex'!M57","v":0},null,null,null,null,null,null,null,null,null,null,null,"3200","CE"]
[{"$f":"'B2-FinPerf SC'!A20","v":"Environmental protection"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O19/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O19/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O19/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O19/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O19/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O19/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$O$19/12","v":0},0,0,0,0,0,{"$f":"'B5-Capex'!K58","v":0},{"$f":"'B5-Capex'!L58","v":0},{"$f":"'B5-Capex'!M58","v":0},null,null,null,null,null,null,null,null,null,null,null,"3300","CE"]
[{"$f":"'B2-FinPerf SC'!A21","v":"Trading services"},null,{"$f":"SUM(C21:C24)","v":0},{"$f":"SUM(D21:D24)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'B5-Capex'!K59","v":0},{"$f":"'B5-Capex'!L59","v":0},{"$f":"'B5-Capex'!M59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
[{"$f":"'B2-FinPerf SC'!A22","v":"Energy sources"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O21/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O21/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O21/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O21/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O21/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O21/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$O$21/12","v":0},0,0,0,0,0,{"$f":"'B5-Capex'!K60","v":0},{"$f":"'B5-Capex'!L60","v":0},{"$f":"'B5-Capex'!M60","v":0},null,null,null,null,null,null,null,null,null,null,null,"4100","CE"]
[{"$f":"'B2-FinPerf SC'!A23","v":"Water management"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O22/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O22/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O22/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O22/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O22/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O22/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$O$22/12","v":0},0,0,0,0,0,{"$f":"'B5-Capex'!K61","v":0},{"$f":"'B5-Capex'!L61","v":0},{"$f":"'B5-Capex'!M61","v":0},null,null,null,null,null,null,null,null,null,null,null,"4200","CE"]
[{"$f":"'B2-FinPerf SC'!A24","v":"Waste water management"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O23/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O23/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O23/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O23/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O23/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O23/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$O$23/12","v":0},0,0,0,0,0,{"$f":"'B5-Capex'!K62","v":0},{"$f":"'B5-Capex'!L62","v":0},{"$f":"'B5-Capex'!M62","v":0},null,null,null,null,null,null,null,null,null,null,null,"4300","CE"]
[{"$f":"'B2-FinPerf SC'!A25","v":"Waste management"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O24/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O24/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O24/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O24/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O24/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O24/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$O$24/12","v":0},0,0,0,0,0,{"$f":"'B5-Capex'!K63","v":0},{"$f":"'B5-Capex'!L63","v":0},{"$f":"'B5-Capex'!M63","v":0},null,null,null,null,null,null,null,null,null,null,null,"4400","CE"]
[{"$f":"'B2-FinPerf SC'!A26","v":"Other"},null,{"$f":"IF(SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O25/12,SUMIFS(Sheet1!S71_JulyActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O25/12,SUMIFS(Sheet1!S71_AugustActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O25/12,SUMIFS(Sheet1!S71_SeptemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O25/12,SUMIFS(Sheet1!S71_OctoberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O25/12,SUMIFS(Sheet1!S71_NovemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"IF(SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)=0,O25/12,SUMIFS(Sheet1!S71_DecemberActual,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD))","v":0},{"$f":"$O$25/12","v":0},0,0,0,0,0,{"$f":"'B5-Capex'!K64","v":0},{"$f":"'B5-Capex'!L64","v":0},{"$f":"'B5-Capex'!M64","v":0},null,null,null,null,null,null,null,null,null,null,null,"5000","CE"]
["Total Capital Expenditure - Functional",null,{"$f":"C6+C10+C16+C20+C25","v":4074533.25},{"$f":"D6+D10+D16+D20+D25","v":259961.65},2413076.94,3975885.98,4648620.03,5324599.41,229652.75,229652.75,229652.75,229652.75,229652.75,-19089108.010000002,{"$f":"O6+O10+O16+O20+O25","v":2755833},{"$f":"P6+P10+P16+P20+P25","v":1000000},{"$f":"Q6+Q10+Q16+Q20+Q25","v":1000000}]
[{"$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 the 'Financial Position' budget and monthly budget statement"]
[]
["check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O26-'B5-Capex'!K65","v":0},{"$f":"P26-'B5-Capex'!L65","v":0},{"$f":"Q26-'B5-Capex'!M65","v":0}]

{"sheet":"SB18a","index":54,"n_rows":191,"n_cols":30,"rows_kept":191,"cut":false,"hidden":false,"merged":[[1,0,3,0],[185,0,185,12],[187,0,187,12],[180,0,180,12],[181,0,181,9],[182,0,182,9],[183,0,183,12],[1,2,1,10],[1,1,3,1]]}
[{"$f":"muni&\" - \"&ADJB18a&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB18a Adjustments Budget - capital expenditure on new assets by asset class - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,7,8,9,10,11,12,13,14]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Capital expenditure on new assets by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C9+C14+C18+C28+C39+C46+C54+C64+C70","v":5575063},{"$f":"D9+D14+D18+D28+D39+D46+D54+D64+D70","v":0},0,0,0,0,-5575063,{"$f":"SUM(E8:I8)","v":-5575063},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0},{"$f":"L9+L14+L18+L28+L39+L46+L54+L64+L70","v":0},{"$f":"M9+M14+M18+M28+M39+M46+M54+M64+M70","v":0}]
["Roads Infrastructure",null,{"$f":"SUM(C10:C13)","v":5575063},{"$f":"SUM(D10:D13)","v":0},0,0,0,0,-5575063,{"$f":"SUM(E9:I9)","v":-5575063},{"$f":"IF(D9=0,C9+J9,D9+J9)","v":0},0,0]
["Roads",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":5575063},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-5575063},-5575063,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0120","CE"]
["Road Structures",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130","CE"]
["Road Furniture",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0140","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150","CE"]
["Storm water Infrastructure",null,{"$f":"SUM(C15:C17)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L15:L17)","v":0},{"$f":"SUM(M15:M17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170","CE"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0180","CE"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0190","CE"]
["Electrical Infrastructure",null,{"$f":"SUM(C19:C27)","v":0},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,"CE"]
["Power Plants",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210","CE"]
["HV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0220","CE"]
["HV Switching Station",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230","CE"]
["HV Transmission Conductors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0240","CE"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0250","CE"]
["MV Switching Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0260","CE"]
["MV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0270","CE"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0280","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0290","CE"]
["Water Supply Infrastructure",null,{"$f":"SUM(C29:C38)","v":0},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,"CE"]
["Dams and Weirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0310","CE"]
["Boreholes",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0320","CE"]
["Reservoirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0330","CE"]
["Pump Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0340","CE"]
["Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350","CE"]
["Bulk Mains",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0360","CE"]
["Distribution",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0370","CE"]
["Distribution Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0380","CE"]
["PRV Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0390","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0400","CE"]
["Sanitation Infrastructure",null,{"$f":"SUM(C40:C45)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Pump Station",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0420","CE"]
["Reticulation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0430","CE"]
["Waste Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0440","CE"]
["Outfall Sewers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0450","CE"]
["Toilet Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0460","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0470","CE"]
["Solid Waste Infrastructure",null,{"$f":"SUM(C47:C53)","v":0},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,"CE"]
["Landfill Sites",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0490","CE"]
["Waste Transfer Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0500","CE"]
["Waste Processing Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0510","CE"]
["Waste Drop-off Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0520","CE"]
["Waste Separation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0530","CE"]
["Electricity Generation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0540","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0550","CE"]
["Rail Infrastructure",null,{"$f":"SUM(C55:C63)","v":0},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,"CE"]
["Rail Lines",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0570","CE"]
["Rail Structures",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0580","CE"]
["Rail Furniture",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0590","CE"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0600","CE"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0610","CE"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0620","CE"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0630","CE"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0640","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0650","CE"]
["Coastal Infrastructure",null,{"$f":"SUM(C65:C69)","v":0},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,"CE"]
["Sand Pumps",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0670","CE"]
["Piers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0680","CE"]
["Revetments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0690","CE"]
["Promenades",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0700","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0710","CE"]
["Information and Communication Infrastructure",null,{"$f":"SUM(C71:C74)","v":0},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,"CE"]
["Data Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0730","CE"]
["Core Layers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0740","CE"]
["Distribution Layers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E73:I73)","v":0},{"$f":"IF(D73=0,C73+J73,D73+J73)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0750","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"+C77+C100","v":12530737},{"$f":"+D77+D100","v":0},{"$f":"+E77+E100","v":0},0,0,0,-12530737,-12530737,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Community Facilities",null,{"$f":"SUM(C78:C99)","v":9856809},{"$f":"SUM(D78:D99)","v":0},{"$f":"SUM(E78:E99)","v":0},0,0,0,-9856809,-9856809,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Halls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":3956859},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-3956859},-3956859,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0790","CE"]
["Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0800","CE"]
["Crèches",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":5899950},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-5899950},-5899950,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0810","CE"]
["Clinics/Care Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0820","CE"]
["Fire/Ambulance Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0830","CE"]
["Testing Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0840","CE"]
["Museums",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0850","CE"]
["Galleries",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0860","CE"]
["Theatres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0870","CE"]
["Libraries",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0880","CE"]
["Cemeteries/Crematoria",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0890","CE"]
["Police",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0900","CE"]
["Purls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0910","CE"]
["Public Open Space",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0920","CE"]
["Nature Reserves",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0930","CE"]
["Public Ablution Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0940","CE"]
["Markets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0950","CE"]
["Stalls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0960","CE"]
["Abattoirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0970","CE"]
["Airports",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0980","CE"]
["Taxi Ranks/Bus Terminals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0990","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1000","CE"]
["Sport and Recreation Facilities",null,{"$f":"SUM(C101:C103)","v":2673928},{"$f":"SUM(D101:D103)","v":0},0,0,0,0,-2673928,-2673928,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Indoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1020","CE"]
["Outdoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2673928},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-2673928},-2673928,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1030","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1040","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Heritage assets",null,{"$f":"SUM(C106:C110)","v":0},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,"CE"]
["Monuments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1060","CE"]
["Historic Buildings",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1070","CE"]
["Works of Art",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1080","CE"]
["Conservation Areas",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1090","CE"]
["Other Heritage",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1100","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Investment properties",null,{"$f":"+C113+C116","v":0},0,0,0,0,0,0,0,0,{"$f":"+L113+L116","v":0},{"$f":"+M113+M116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Revenue Generating",null,{"$f":"SUM(C114:C115)","v":0},{"$f":"SUM(D114:D115)","v":0},{"$f":"SUM(E114:E115)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1130","CE"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1140","CE"]
["Non-revenue Generating",null,{"$f":"SUM(C117:C118)","v":0},{"$f":"SUM(D117:D118)","v":0},{"$f":"SUM(E117:E118)","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,"CE"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1160","CE"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"+C121+C133","v":0},{"$f":"+D121+D133","v":0},0,0,0,0,0,0,0,{"$f":"+L121+L133","v":0},{"$f":"+M121+M133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Operational Buildings",null,{"$f":"SUM(C122:C132)","v":0},{"$f":"SUM(D122:D132)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L122:L132)","v":0},{"$f":"SUM(M122:M132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Municipal Offices",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","CE"]
["Pay/Enquiry Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1210","CE"]
["Building Plan Offices",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1220","CE"]
["Workshops",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1230","CE"]
["Yards",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1240","CE"]
["Stores",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1250","CE"]
["Laboratories",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1260","CE"]
["Training Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1270","CE"]
["Manufacturing Plant",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1280","CE"]
["Depots",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1290","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300","CE"]
["Housing",null,{"$f":"SUM(C134:C136)","v":0},{"$f":"SUM(D134:D136)","v":0},{"$f":"SUM(E134:E136)","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,"CE"]
["Staff Housing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1320","CE"]
["Social Housing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1330","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1340","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Biological or Cultivated Assets",null,{"$f":"SUM(C139:C139)","v":0},0,0,0,0,0,0,{"$f":"SUM(E138:I138)","v":0},{"$f":"IF(D138=0,C138+J138,D138+J138)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Biological or Cultivated Assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1360","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Intangible Assets",null,{"$f":"SUM(C142:C143)","v":0},{"$f":"SUM(D142:D143)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L142:L143)","v":0},{"$f":"SUM(M142:M143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Servitudes",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1380","CE"]
["Licences and Rights",null,{"$f":"SUM(C144:C149)","v":0},{"$f":"SUM(D144:D149)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L144:L149)","v":0},{"$f":"SUM(M144:M149)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Water Rights",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1400","CE"]
["Effluent Licenses",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1410","CE"]
["Solid Waste Licenses",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1420","CE"]
["Computer Software and Applications",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1430","CE"]
["Load Settlement Software Applications",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1440","CE"]
["Unspecified",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C152:C152)","v":814100},0,0,0,0,0,-364100,-364100,450000,200000,200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Computer Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":814100},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-364100},-364100,450000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":200000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":200000},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,{"$f":"SUM(C155:C155)","v":714100},0,0,0,0,0,-514100,-514100,200000,300000,300000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Furniture and Office Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":714100},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-514100},-514100,200000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":300000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":300000},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,{"$f":"SUM(C158:C158)","v":3000000},0,0,0,0,0,-1594167,-1594167,1405833,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Machinery and Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":3000000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-1594167},-1594167,1405833,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C161:C161)","v":1400000},0,0,0,0,0,-700000,-700000,700000,500000,500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Transport Assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1400000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":-700000},-700000,700000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":500000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":500000},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,{"$f":"SUM(C164:C164)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Land",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C167:C167)","v":0},0,0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1570"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Living resources",null,{"$f":"+C170+C173","v":0},{"$f":"+D170+D173","v":0},0,0,0,0,0,{"$f":"SUM(E169:I169)","v":0},{"$f":"IF(D169=0,C169+J169,D169+J169)","v":0},{"$f":"+L170+L173","v":0},{"$f":"SUM(M170:M170)","v":0}]
["Mature",null,{"$f":"+C171+C172","v":0},{"$f":"+D171+D172","v":0},0,0,0,0,0,0,0,{"$f":"+L171+L172","v":0},{"$f":"+M171+M172","v":0}]
["Policing and Protection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Zoological plants and animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Immature",null,{"$f":"+C174+C175","v":0},{"$f":"+D174+D175","v":0},0,0,0,0,0,0,0,{"$f":"+L174+L175","v":0},{"$f":"+M174+M175","v":0}]
["Policing and Protection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Zoological plants and animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
[]
["Total Capital Expenditure on new assets to be adjusted",1,{"$f":"C8+C76+C105+C112+C120+C151+C138+C141+C154+C157+C160+C163+C166","v":24034000},{"$f":"D8+D76+D105+D112+D120+D151+D138+D141+D154+D157+D160+D163+D166","v":0},0,0,0,0,-21278167,-21278167,2755833,1000000,1000000]
[]
[{"$f":"head27a","v":"References"}]
["1. Total Capital Expenditure on new assets (SB18a) plus Total Capital Expenditure on renewal of existing assets (SB18b) plus Total Capital Expenditure on upgrading of existing assets (SB18e) must reconcile to total capital expenditure in Budgeted Capital Expenditure"]
["7. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["8. Additional cash-backed accumulated funds/unspent funds (section 18(1)(b) and section 28(2)(e) MFMA) identified after Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably be have for"]
["9. Increases of funds approved under section 31 MFMA"]
["10. Adjustments approved in accordance with section 29 MFMA"]
["11. Adjustments to funding allocations from National or Provincial Government"]
["12. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (sec"]
["13. G = B + C + D + E + F"]
["14. Adjusted Budget H = (A or A1) + G"]
[]
[]
["check balance",null,{"$f":"(C177+SB18b!C177+SB18e!C176)-'B5-Capex'!C65","v":0},null,null,null,null,null,null,null,null,{"$f":"(L177+SB18b!L177+SB18e!L176)-'B5-Capex'!L65","v":0},{"$f":"(M177+SB18b!M177+SB18e!M176)-'B5-Capex'!M65","v":0}]

{"sheet":"SB18b","index":55,"n_rows":191,"n_cols":30,"rows_kept":191,"cut":false,"hidden":false,"merged":[[1,0,3,0],[1,1,3,1],[1,2,1,10],[180,0,180,12],[187,0,187,12],[181,0,181,9],[182,0,182,9],[183,0,183,12],[185,0,185,12]]}
[{"$f":"muni&\" - \"&ADJB18b&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB18b Adjustments Budget - capital expenditure on renewal of existing assets by asset class - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,7,8,9,10,11,12,13,14]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Capital expenditure on renewal of existing assets by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C9+C14+C18+C28+C70+C39+C46+C54+C64","v":0},{"$f":"D9+D14+D18+D28+D70+D39+D46+D54+D64","v":0},0,0,0,0,0,{"$f":"SUM(E8:I8)","v":0},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0},{"$f":"L9+L14+L18+L28+L70+L39+L46+L54+L64","v":0},{"$f":"M9+M14+M18+M28+M70+M39+M46+M54+M64","v":0}]
["Roads Infrastructure",null,{"$f":"SUM(C10:C13)","v":0},{"$f":"SUM(D10:D13)","v":0},0,0,0,0,0,{"$f":"SUM(E9:I9)","v":0},{"$f":"IF(D9=0,C9+J9,D9+J9)","v":0},0,0]
["Roads",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0120","CE"]
["Road Structures",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130","CE"]
["Road Furniture",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0140","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150","CE"]
["Storm water Infrastructure",null,{"$f":"SUM(C15:C17)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L15:L17)","v":0},{"$f":"SUM(M15:M17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170","CE"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0180","CE"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0190","CE"]
["Electrical Infrastructure",null,{"$f":"SUM(C19:C27)","v":0},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,"CE"]
["Power Plants",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210","CE"]
["HV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0220","CE"]
["HV Switching Station",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230","CE"]
["HV Transmission Conductors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0240","CE"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0250","CE"]
["MV Switching Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0260","CE"]
["MV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0270","CE"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0280","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0290","CE"]
["Water Supply Infrastructure",null,{"$f":"SUM(C29:C38)","v":0},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,"CE"]
["Dams and Weirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0310","CE"]
["Boreholes",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0320","CE"]
["Reservoirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0330","CE"]
["Pump Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0340","CE"]
["Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350","CE"]
["Bulk Mains",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0360","CE"]
["Distribution",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0370","CE"]
["Distribution Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0380","CE"]
["PRV Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0390","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400","CE"]
["Sanitation Infrastructure",null,{"$f":"SUM(C40:C45)","v":0},{"$f":"SUM(D40:D45)","v":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,"CE"]
["Pump Station",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0420","CE"]
["Reticulation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0430","CE"]
["Waste Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0440","CE"]
["Outfall Sewers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0450","CE"]
["Toilet Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0460","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0470","CE"]
["Solid Waste Infrastructure",null,{"$f":"SUM(C47:C53)","v":0},{"$f":"SUM(D47:D53)","v":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,"CE"]
["Landfill Sites",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0490","CE"]
["Waste Transfer Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0500","CE"]
["Waste Processing Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0510","CE"]
["Waste Drop-off Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0520","CE"]
["Waste Separation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0530","CE"]
["Electricity Generation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0540","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0550","CE"]
["Rail Infrastructure",null,{"$f":"SUM(C55:C63)","v":0},{"$f":"SUM(D55:D63)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Rail Lines",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0570","CE"]
["Rail Structures",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0580","CE"]
["Rail Furniture",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0590","CE"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","CE"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0610","CE"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0620","CE"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0630","CE"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0640","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0650","CE"]
["Coastal Infrastructure",null,{"$f":"SUM(C65:C69)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Sand Pumps",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0670","CE"]
["Piers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0680","CE"]
["Revetments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0690","CE"]
["Promenades",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0700","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0710","CE"]
["Information and Communication Infrastructure",null,{"$f":"SUM(C71:C74)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Data Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0730","CE"]
["Core Layers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0740","CE"]
["Distribution Layers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E73:I73)","v":0},{"$f":"IF(D73=0,C73+J73,D73+J73)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0750","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E74:I74)","v":0},{"$f":"IF(D74=0,C74+J74,D74+J74)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0760","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Community Assets",null,{"$f":"+C77+C100","v":0},{"$f":"+D77+D100","v":0},{"$f":"+E77+E100","v":0},0,0,0,0,{"$f":"SUM(E76:I76)","v":0},{"$f":"IF(D76=0,C76+J76,D76+J76)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Community Facilities",null,{"$f":"SUM(C78:C99)","v":0},{"$f":"SUM(D78:D99)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L78:L99)","v":0},{"$f":"SUM(M78:M99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Halls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0790","CE"]
["Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0800","CE"]
["Crèches",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0810","CE"]
["Clinics/Care Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0820","CE"]
["Fire/Ambulance Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0830","CE"]
["Testing Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0840","CE"]
["Museums",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0850","CE"]
["Galleries",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0860","CE"]
["Theatres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0870","CE"]
["Libraries",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0880","CE"]
["Cemeteries/Crematoria",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0890","CE"]
["Police",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0900","CE"]
["Purls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0910","CE"]
["Public Open Space",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0920","CE"]
["Nature Reserves",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0930","CE"]
["Public Ablution Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0940","CE"]
["Markets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0950","CE"]
["Stalls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0960","CE"]
["Abattoirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0970","CE"]
["Airports",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0980","CE"]
["Taxi Ranks/Bus Terminals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0990","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000","CE"]
["Sport and Recreation Facilities",null,{"$f":"SUM(C101:C103)","v":0},{"$f":"SUM(D101:D103)","v":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,"CE"]
["Indoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1020","CE"]
["Outdoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1030","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1040","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Heritage assets",null,{"$f":"SUM(C106:C110)","v":0},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,"CE"]
["Monuments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1060","CE"]
["Historic Buildings",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1070","CE"]
["Works of Art",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1080","CE"]
["Conservation Areas",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1090","CE"]
["Other Heritage",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1100","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Investment properties",null,{"$f":"+C113+C116","v":0},{"$f":"+D113+D116","v":0},0,0,0,0,0,0,0,{"$f":"+L113+L116","v":0},{"$f":"+M113+M116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Revenue Generating",null,{"$f":"SUM(C114:C115)","v":0},{"$f":"SUM(D114:D115)","v":0},{"$f":"SUM(E114:E115)","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,"CE"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1130","CE"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1140","CE"]
["Non-revenue Generating",null,{"$f":"SUM(C117:C118)","v":0},{"$f":"SUM(D117:D118)","v":0},{"$f":"SUM(E117:E118)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1160","CE"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1170","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Other assets",null,{"$f":"+C121+C133","v":0},{"$f":"+D121+D133","v":0},0,0,0,0,0,0,0,{"$f":"+L121+L133","v":0},{"$f":"+M121+M133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Operational Buildings",null,{"$f":"SUM(C122:C132)","v":0},{"$f":"SUM(D122:D132)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L122:L132)","v":0},{"$f":"SUM(M122:M132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Municipal Offices",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","CE"]
["Pay/Enquiry Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1210","CE"]
["Building Plan Offices",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1220","CE"]
["Workshops",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1230","CE"]
["Yards",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1240","CE"]
["Stores",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1250","CE"]
["Laboratories",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1260","CE"]
["Training Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1270","CE"]
["Manufacturing Plant",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1280","CE"]
["Depots",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1290","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300","CE"]
["Housing",null,{"$f":"SUM(C134:C136)","v":0},{"$f":"SUM(D134:D136)","v":0},{"$f":"SUM(E134:E136)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Staff Housing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1320","CE"]
["Social Housing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1330","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},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,{"$f":"SUM(C139:C139)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Biological or Cultivated Assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},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,{"$f":"SUM(C142:C143)","v":0},{"$f":"SUM(D142:D143)","v":0},0,0,0,0,0,{"$f":"SUM(E141:I141)","v":0},{"$f":"IF(D141=0,C141+J141,D141+J141)","v":0},{"$f":"SUM(L142:L143)","v":0},{"$f":"SUM(M142:M143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Servitudes",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1380","CE"]
["Licences and Rights",null,{"$f":"SUM(C144:C149)","v":0},{"$f":"SUM(D144:D149)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L144:L149)","v":0},{"$f":"SUM(M144:M149)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Water Rights",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1400","CE"]
["Effluent Licenses",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1410","CE"]
["Solid Waste Licenses",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1420","CE"]
["Computer Software and Applications",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1430","CE"]
["Load Settlement Software Applications",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1440","CE"]
["Unspecified",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1450","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Computer Equipment",null,{"$f":"SUM(C152:C152)","v":0},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,"CE"]
["Computer Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E152:I152)","v":0},{"$f":"IF(D152=0,C152+J152,D152+J152)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1470","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Furniture and Office Equipment",null,{"$f":"SUM(C155:C155)","v":0},0,0,0,0,0,0,{"$f":"SUM(E154:I154)","v":0},{"$f":"IF(D154=0,C154+J154,D154+J154)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Furniture and Office Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E155:I155)","v":0},{"$f":"IF(D155=0,C155+J155,D155+J155)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1490","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Machinery and Equipment",null,{"$f":"SUM(C158:C158)","v":0},0,0,0,0,0,0,{"$f":"SUM(E157:I157)","v":0},{"$f":"IF(D157=0,C157+J157,D157+J157)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Machinery and Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E158:I158)","v":0},{"$f":"IF(D158=0,C158+J158,D158+J158)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1510","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Transport Assets",null,{"$f":"SUM(C161:C161)","v":0},0,0,0,0,0,0,{"$f":"SUM(E160:I160)","v":0},{"$f":"IF(D160=0,C160+J160,D160+J160)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Transport Assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E161:I161)","v":0},{"$f":"IF(D161=0,C161+J161,D161+J161)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1530","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Land",null,{"$f":"SUM(C164:C164)","v":0},0,0,0,0,0,0,{"$f":"SUM(E163:I163)","v":0},{"$f":"IF(D163=0,C163+J163,D163+J163)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Land",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E164:I164)","v":0},{"$f":"IF(D164=0,C164+J164,D164+J164)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1550","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUM(C167:C167)","v":0},0,0,0,0,0,0,{"$f":"SUM(E166:I166)","v":0},{"$f":"IF(D166=0,C166+J166,D166+J166)","v":0},0,0,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,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E167:I167)","v":0},{"$f":"IF(D167=0,C167+J167,D167+J167)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1570","CE"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Living resources",null,{"$f":"+C170+C173","v":0},{"$f":"+D170+D173","v":0},0,0,0,0,0,{"$f":"SUM(E169:I169)","v":0},{"$f":"IF(D169=0,C169+J169,D169+J169)","v":0},{"$f":"+L170+L173","v":0},{"$f":"SUM(M170:M170)","v":0}]
["Mature",null,{"$f":"+C171+C172","v":0},{"$f":"+D171+D172","v":0},0,0,0,0,0,0,0,{"$f":"+L171+L172","v":0},{"$f":"+M171+M172","v":0}]
["Policing and Protection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Zoological plants and animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Immature",null,{"$f":"+C174+C175","v":0},{"$f":"+D174+D175","v":0},0,0,0,0,0,0,0,{"$f":"+L174+L175","v":0},{"$f":"+M174+M175","v":0}]
["Policing and Protection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Zoological plants and animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34bSubCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
[]
["Total Capital Expenditure on renewal of existing assets to be adjusted",1,{"$f":"C8+C76+C105+C112+C120+C151+C138+C141+C154+C157+C160+C163+C166+C169","v":0},{"$f":"D8+D76+D105+D112+D120+D151+D138+D141+D154+D157+D160+D163+D166+D169","v":0},0,0,0,0,0,0,0,0,0]
[]
[{"$f":"head27a","v":"References"}]
["1. Total Capital Expenditure  on renewal of existing assets (SB18b) plus Total Capital Expenditure on new assets (SB18a) plus Total Capital Expenditure  on upgrading of existing assets (SB18e) must reconcile to total capital expenditure in Budgeted Capital Expenditure"]
["7. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["8. Additional cash-backed accumulated funds/unspent funds (section 18(1)(b) and section 28(2)(e) MFMA) identified after Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably be have for"]
["9. Increases of funds approved under section 31 MFMA"]
["10. Adjustments approved in accordance with section 29 MFMA"]
["11. Adjustments to funding allocations from National or Provincial Government"]
["12. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (sec"]
["13. G = B + C + D + E + F"]
["14. Adjusted Budget H = (A or A1) + G"]
[]
[]
["check balance",null,{"$f":"(C177+SB18a!C177+SB18e!C176)-'B5-Capex'!C65","v":0},null,null,null,null,null,null,null,null,{"$f":"(L177+SB18a!L177+SB18e!L176)-'B5-Capex'!L65","v":0},{"$f":"(M177+SB18a!M177+SB18e!M176)-'B5-Capex'!M65","v":0}]

{"sheet":"SB18c","index":56,"n_rows":189,"n_cols":30,"rows_kept":189,"cut":false,"hidden":false,"merged":[[1,0,3,0],[1,1,3,1],[1,2,1,10],[178,0,178,12],[185,0,185,12],[179,0,179,9],[180,0,180,9],[181,0,181,12],[183,0,183,12]]}
[{"$f":"muni&\" - \"&ADJB18c&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB18c Adjustments Budget - expenditure on repairs and maintenance by asset class - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,7,8,9,10,11,12,13,14]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Repairs and maintenance expenditure by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C9+C14+C18+C28+C70+C39+C46+C54+C64","v":7000000},{"$f":"D9+D14+D18+D28+D70+D39+D46+D54+D64","v":0},0,0,0,0,200000,{"$f":"SUM(E8:I8)","v":200000},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":7200000},{"$f":"L9+L14+L18+L28+L70+L39+L46+L54+L64","v":7315000},{"$f":"M9+M14+M18+M28+M70+M39+M46+M54+M64","v":7497875}]
["Roads Infrastructure",null,{"$f":"SUM(C10:C13)","v":7000000},{"$f":"SUM(D10:D13)","v":0},0,0,0,0,200000,{"$f":"SUM(E9:I9)","v":200000},{"$f":"IF(D9=0,C9+J9,D9+J9)","v":7200000},7315000,7497875]
["Roads",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0120","RM"]
["Road Structures",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":7000000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":200000},200000,7200000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":7315000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":7497875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130","RM"]
["Road Furniture",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0140","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150","RM"]
["Storm water Infrastructure",null,{"$f":"SUM(C15:C17)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L15:L17)","v":0},{"$f":"SUM(M15:M17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170","RM"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0180","RM"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0190","RM"]
["Electrical Infrastructure",null,{"$f":"SUM(C19:C27)","v":0},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,"RM"]
["Power Plants",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210","RM"]
["HV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0220","RM"]
["HV Switching Station",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230","RM"]
["HV Transmission Conductors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0240","RM"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0250","RM"]
["MV Switching Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0260","RM"]
["MV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0270","RM"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0280","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0290","RM"]
["Water Supply Infrastructure",null,{"$f":"SUM(C29:C38)","v":0},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,"RM"]
["Dams and Weirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0310","RM"]
["Boreholes",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0320","RM"]
["Reservoirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0330","RM"]
["Pump Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0340","RM"]
["Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350","RM"]
["Bulk Mains",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0360","RM"]
["Distribution",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0370","RM"]
["Distribution Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0380","RM"]
["PRV Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0390","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0400","RM"]
["Sanitation Infrastructure",null,{"$f":"SUM(C40:C45)","v":0},{"$f":"SUM(D40:D45)","v":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,"RM"]
["Pump Station",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0420","RM"]
["Reticulation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0430","RM"]
["Waste Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0440","RM"]
["Outfall Sewers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0450","RM"]
["Toilet Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0460","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0470","RM"]
["Solid Waste Infrastructure",null,{"$f":"SUM(C47:C53)","v":0},{"$f":"SUM(D47:D53)","v":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,"RM"]
["Landfill Sites",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0490","RM"]
["Waste Transfer Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0500","RM"]
["Waste Processing Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0510","RM"]
["Waste Drop-off Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0520","RM"]
["Waste Separation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0530","RM"]
["Electricity Generation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0540","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0550","RM"]
["Rail Infrastructure",null,{"$f":"SUM(C55:C63)","v":0},{"$f":"SUM(D55:D63)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Rail Lines",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0570","RM"]
["Rail Structures",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0580","RM"]
["Rail Furniture",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0590","RM"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","RM"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0610","RM"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0620","RM"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0630","RM"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0640","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0650","RM"]
["Coastal Infrastructure",null,{"$f":"SUM(C65:C69)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Sand Pumps",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0670","RM"]
["Piers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0680","RM"]
["Revetments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0690","RM"]
["Promenades",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0700","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0710","RM"]
["Information and Communication Infrastructure",null,{"$f":"SUM(C71:C74)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Data Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0730","RM"]
["Core Layers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0740","RM"]
["Distribution Layers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUM(E73:I73)","v":0},{"$f":"IF(D73=0,C73+J73,D73+J73)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0750","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0760","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Community Assets",null,{"$f":"+C77+C100","v":2000000},{"$f":"+D77+D100","v":0},{"$f":"+E77+E100","v":0},0,0,0,300000,300000,2300000,2090000,2142250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Community Facilities",null,{"$f":"SUM(C78:C99)","v":1000000},{"$f":"SUM(D78:D99)","v":0},{"$f":"SUM(E78:E99)","v":0},0,0,0,800000,800000,1800000,1045000,1071125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Halls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":800000},800000,1800000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":1045000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":1071125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0790","RM"]
["Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0800","RM"]
["Crèches",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0810","RM"]
["Clinics/Care Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0820","RM"]
["Fire/Ambulance Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0830","RM"]
["Testing Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0840","RM"]
["Museums",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0850","RM"]
["Galleries",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0860","RM"]
["Theatres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0870","RM"]
["Libraries",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0880","RM"]
["Cemeteries/Crematoria",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0890","RM"]
["Police",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0900","RM"]
["Purls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0910","RM"]
["Public Open Space",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0920","RM"]
["Nature Reserves",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0930","RM"]
["Public Ablution Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0940","RM"]
["Markets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0950","RM"]
["Stalls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0960","RM"]
["Abattoirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0970","RM"]
["Airports",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0980","RM"]
["Taxi Ranks/Bus Terminals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0990","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000","RM"]
["Sport and Recreation Facilities",null,{"$f":"SUM(C101:C103)","v":1000000},{"$f":"SUM(D101:D103)","v":0},0,0,0,0,-500000,-500000,500000,1045000,1071125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Indoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1020","RM"]
["Outdoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":-500000},-500000,500000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":1045000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":1071125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1030","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1040","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"]
["Heritage assets",null,{"$f":"SUM(C106:C110)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Monuments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1060","RM"]
["Historic Buildings",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1070","RM"]
["Works of Art",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1080","RM"]
["Conservation Areas",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1090","RM"]
["Other Heritage",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"+C113+C116","v":0},{"$f":"+D113+D116","v":0},0,0,0,0,0,0,0,{"$f":"+L113+L116","v":0},{"$f":"+M113+M116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Revenue Generating",null,{"$f":"SUM(C114:C115)","v":0},{"$f":"SUM(D114:D115)","v":0},{"$f":"SUM(E114:E115)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1130","RM"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1140","RM"]
["Non-revenue Generating",null,{"$f":"SUM(C117:C118)","v":0},{"$f":"SUM(D117:D118)","v":0},{"$f":"SUM(E117:E118)","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,"RM"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1160","RM"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"+C121+C133","v":1000000},{"$f":"+D121+D133","v":0},0,0,0,0,-500000,-500000,500000,{"$f":"+L121+L133","v":1045000},{"$f":"+M121+M133","v":1071125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Operational Buildings",null,{"$f":"SUM(C122:C132)","v":1000000},{"$f":"SUM(D122:D132)","v":0},0,0,0,0,-500000,-500000,500000,{"$f":"SUM(L122:L132)","v":1045000},{"$f":"SUM(M122:M132)","v":1071125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Municipal Offices",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":-500000},-500000,500000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":1045000},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":1071125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","RM"]
["Pay/Enquiry Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1210","RM"]
["Building Plan Offices",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1220","RM"]
["Workshops",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1230","RM"]
["Yards",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1240","RM"]
["Stores",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1250","RM"]
["Laboratories",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1260","RM"]
["Training Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1270","RM"]
["Manufacturing Plant",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1280","RM"]
["Depots",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1290","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300","RM"]
["Housing",null,{"$f":"SUM(C134:C136)","v":0},{"$f":"SUM(D134:D136)","v":0},{"$f":"SUM(E134:E136)","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,"RM"]
["Staff Housing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1320","RM"]
["Social Housing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1330","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1340","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Biological or Cultivated Assets",null,{"$f":"SUM(C139:C139)","v":0},0,0,0,0,0,0,{"$f":"SUM(E138:I138)","v":0},{"$f":"IF(D138=0,C138+J138,D138+J138)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Biological or Cultivated Assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1360","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Intangible Assets",null,{"$f":"SUM(C142:C143)","v":0},{"$f":"SUM(D142:D143)","v":0},{"$f":"SUM(E142:E143)","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,"RM"]
["Servitudes",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1380","RM"]
["Licences and Rights",null,{"$f":"SUM(C144:C149)","v":0},{"$f":"SUM(D144:D149)","v":0},{"$f":"SUM(E144:E149)","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,"RM"]
["Water Rights",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1400","RM"]
["Effluent Licenses",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1410","RM"]
["Solid Waste Licenses",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1420","RM"]
["Computer Software and Applications",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1430","RM"]
["Load Settlement Software Applications",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1440","RM"]
["Unspecified",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C152:C152)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Computer Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C155:C155)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Furniture and Office Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C158:C158)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Machinery and Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C161:C161)","v":1059552},0,0,0,0,0,-200000,-200000,859552,1107232,1134913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Transport Assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":1059552},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":-200000},-200000,859552,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":1107232},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":1134913},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,{"$f":"SUM(C164:C164)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Land",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C167:C167)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1570","RM"]
[]
["Living resources",null,{"$f":"+C170+C173","v":0},{"$f":"+D170+D173","v":0},0,0,0,0,0,{"$f":"SUM(E169:I169)","v":0},{"$f":"IF(D169=0,C169+J169,D169+J169)","v":0},{"$f":"+L170+L173","v":0},{"$f":"SUM(M170:M170)","v":0}]
["Mature",null,{"$f":"+C171+C172","v":0},{"$f":"+D171+D172","v":0},0,0,0,0,0,0,0,{"$f":"+L171+L172","v":0},{"$f":"+M171+M172","v":0}]
["Policing and Protection",null,null,null,null,null,null,null,null,0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0}]
["Zoological plants and animals",null,null,null,null,null,null,null,null,0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0}]
["Immature",null,{"$f":"+C174+C175","v":0},{"$f":"+D174+D175","v":0},0,0,0,0,0,0,0,{"$f":"+L174+L175","v":0},{"$f":"+M174+M175","v":0}]
["Policing and Protection",null,null,null,null,null,null,null,null,0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0}]
["Zoological plants and animals",null,null,null,null,null,null,null,null,0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0}]
["Total Repairs and Maintenance Expenditure to be adjusted",1,{"$f":"C8+C76+C105+C112+C120+C151+C138+C141+C154+C157+C160+C163+C166+C169","v":11059552},{"$f":"D8+D76+D105+D112+D120+D151+D138+D141+D154+D157+D160+D163+D166+D169","v":0},0,0,0,0,-200000,-200000,10859552,11557232,11846163]
[{"$f":"head27a","v":"References"}]
["1. Total Repairs and Maintenance Expenditure by Asset Category must reconcile to total repairs and maintenance expenditure on Table SB1"]
["7. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["8. Additional cash-backed accumulated funds/unspent funds (section 18(1)(b) and section 28(2)(e) MFMA) identified after Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably be have for"]
["9. Increases of funds approved under section 31 MFMA"]
["10. Adjustments approved in accordance with section 29 MFMA"]
["11. Adjustments to funding allocations from National or Provincial Government"]
["12. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (sec"]
["13. G = B + C + D + E + F"]
["14. Adjusted Budget H = (A or A1) + G"]
[]
[]
["check balance"]

{"sheet":"SB18d","index":57,"n_rows":190,"n_cols":30,"rows_kept":190,"cut":false,"hidden":false,"merged":[[182,0,182,12],[184,0,184,12],[186,0,186,12],[1,0,3,0],[1,1,3,1],[1,2,1,10],[179,0,179,12],[180,0,180,9],[181,0,181,9]]}
[{"$f":"muni&\" - \"&ADJB18d&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB18d Adjustments Budget - depreciation by asset class - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,7,8,9,10,11,12,13,14]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Depreciation by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C9+C14+C18+C28+C70+C39+C46+C54+C64","v":6312071},{"$f":"D9+D14+D18+D28+D70+D39+D46+D54+D64","v":0},0,0,0,0,-211304,{"$f":"SUM(E8:I8)","v":-211304},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":6100767},{"$f":"L9+L14+L18+L28+L70+L39+L46+L54+L64","v":6596114},{"$f":"M9+M14+M18+M28+M70+M39+M46+M54+M64","v":6761017}]
["Roads Infrastructure",null,{"$f":"SUM(C10:C13)","v":6312071},{"$f":"SUM(D10:D13)","v":0},0,0,0,0,-211304,{"$f":"SUM(E9:I9)","v":-211304},{"$f":"IF(D9=0,C9+J9,D9+J9)","v":6100767},6596114,6761017]
["Roads",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":6312071},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":-211304},-211304,6100767,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":6596114},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":6761017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0120","DP"]
["Road Structures",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130","DP"]
["Road Furniture",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0140","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150","DP"]
["Storm water Infrastructure",null,{"$f":"SUM(C15:C17)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L15:L17)","v":0},{"$f":"SUM(M15:M17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170","DP"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0180","DP"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0190","DP"]
["Electrical Infrastructure",null,{"$f":"SUM(C19:C27)","v":0},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,"DP"]
["Power Plants",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210","DP"]
["HV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0220","DP"]
["HV Switching Station",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230","DP"]
["HV Transmission Conductors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0240","DP"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0250","DP"]
["MV Switching Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0260","DP"]
["MV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0270","DP"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0280","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0290","DP"]
["Water Supply Infrastructure",null,{"$f":"SUM(C29:C38)","v":0},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,"DP"]
["Dams and Weirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0310","DP"]
["Boreholes",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0320","DP"]
["Reservoirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0330","DP"]
["Pump Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0340","DP"]
["Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350","DP"]
["Bulk Mains",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0360","DP"]
["Distribution",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0370","DP"]
["Distribution Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0380","DP"]
["PRV Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0390","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0400","DP"]
["Sanitation Infrastructure",null,{"$f":"SUM(C40:C45)","v":0},{"$f":"SUM(D40:D45)","v":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,"DP"]
["Pump Station",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0420","DP"]
["Reticulation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0430","DP"]
["Waste Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0440","DP"]
["Outfall Sewers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0450","DP"]
["Toilet Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0460","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0470","DP"]
["Solid Waste Infrastructure",null,{"$f":"SUM(C47:C53)","v":0},{"$f":"SUM(D47:D53)","v":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,"DP"]
["Landfill Sites",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0490","DP"]
["Waste Transfer Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0500","DP"]
["Waste Processing Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0510","DP"]
["Waste Drop-off Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0520","DP"]
["Waste Separation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0530","DP"]
["Electricity Generation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0540","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0550","DP"]
["Rail Infrastructure",null,{"$f":"SUM(C55:C63)","v":0},{"$f":"SUM(D55:D63)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Rail Lines",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0570","DP"]
["Rail Structures",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0580","DP"]
["Rail Furniture",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0590","DP"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","DP"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0610","DP"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0620","DP"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0630","DP"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0640","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0650","DP"]
["Coastal Infrastructure",null,{"$f":"SUM(C65:C69)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Sand Pumps",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0670","DP"]
["Piers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0680","DP"]
["Revetments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0690","DP"]
["Promenades",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0700","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0710","DP"]
["Information and Communication Infrastructure",null,{"$f":"SUM(C71:C74)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Data Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0730","DP"]
["Core Layers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0740","DP"]
["Distribution Layers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUM(E73:I73)","v":0},{"$f":"IF(D73=0,C73+J73,D73+J73)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0750","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0760","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Community Assets",null,{"$f":"+C77+C100","v":6034662},{"$f":"+D77+D100","v":0},{"$f":"+E77+E100","v":0},0,0,0,-429000,-429000,5605662,6306222,6463878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Community Facilities",null,{"$f":"SUM(C78:C99)","v":6034662},{"$f":"SUM(D78:D99)","v":0},{"$f":"SUM(E78:E99)","v":0},0,0,0,-429000,-429000,5605662,6306222,6463878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Halls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":6034662},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":-429000},-429000,5605662,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":6306222},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":6463878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0790","DP"]
["Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0800","DP"]
["Crèches",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0810","DP"]
["Clinics/Care Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0820","DP"]
["Fire/Ambulance Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0830","DP"]
["Testing Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0840","DP"]
["Museums",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0850","DP"]
["Galleries",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0860","DP"]
["Theatres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0870","DP"]
["Libraries",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0880","DP"]
["Cemeteries/Crematoria",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0890","DP"]
["Police",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0900","DP"]
["Purls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0910","DP"]
["Public Open Space",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0920","DP"]
["Nature Reserves",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0930","DP"]
["Public Ablution Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0940","DP"]
["Markets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0950","DP"]
["Stalls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0960","DP"]
["Abattoirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0970","DP"]
["Airports",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0980","DP"]
["Taxi Ranks/Bus Terminals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0990","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000","DP"]
["Sport and Recreation Facilities",null,{"$f":"SUM(C101:C103)","v":0},{"$f":"SUM(D101:D103)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Indoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1020","DP"]
["Outdoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1030","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C106:C110)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Monuments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1060","DP"]
["Historic Buildings",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1070","DP"]
["Works of Art",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1080","DP"]
["Conservation Areas",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1090","DP"]
["Other Heritage",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"+C113+C116","v":0},{"$f":"+D113+D116","v":0},0,0,0,0,0,0,0,{"$f":"+L113+L116","v":0},{"$f":"+M113+M116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Revenue Generating",null,{"$f":"SUM(C114:C115)","v":0},{"$f":"SUM(D114:D115)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L114:L115)","v":0},{"$f":"SUM(M114:M115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1130","DP"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1140","DP"]
["Non-revenue Generating",null,{"$f":"SUM(C117:C118)","v":0},{"$f":"SUM(D117:D118)","v":0},{"$f":"SUM(E117:E118)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1160","DP"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1170","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Other assets",null,{"$f":"+C121+C133","v":404262},{"$f":"+D121+D133","v":0},0,0,0,0,-53262,-53262,351000,{"$f":"+L121+L133","v":422454},{"$f":"+M121+M133","v":433015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Operational Buildings",null,{"$f":"SUM(C122:C132)","v":404262},{"$f":"SUM(D122:D132)","v":0},{"$f":"SUM(E122:E132)","v":0},0,0,0,-53262,-53262,351000,422454,433015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Municipal Offices",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":404262},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":-53262},-53262,351000,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":422454},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":433015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","DP"]
["Pay/Enquiry Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1210","DP"]
["Building Plan Offices",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1220","DP"]
["Workshops",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1230","DP"]
["Yards",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1240","DP"]
["Stores",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1250","DP"]
["Laboratories",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1260","DP"]
["Training Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1270","DP"]
["Manufacturing Plant",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1280","DP"]
["Depots",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1290","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300","DP"]
["Housing",null,{"$f":"SUM(C134:C136)","v":0},{"$f":"SUM(D134:D136)","v":0},{"$f":"SUM(E134:E136)","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,"DP"]
["Staff Housing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1320","DP"]
["Social Housing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1330","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1340","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Biological or Cultivated Assets",null,{"$f":"SUM(C139:C139)","v":0},0,0,0,0,0,0,{"$f":"SUM(E138:I138)","v":0},{"$f":"IF(D138=0,C138+J138,D138+J138)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Biological or Cultivated Assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1360","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Intangible Assets",null,{"$f":"SUM(C142:C143)","v":52897},{"$f":"SUM(D142:D143)","v":0},{"$f":"SUM(E142:E143)","v":0},0,0,0,-35163,-35163,17734,55278,56660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Servitudes",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1380","DP"]
["Licences and Rights",null,{"$f":"SUM(C144:C149)","v":52897},{"$f":"SUM(D144:D149)","v":0},{"$f":"SUM(E144:E149)","v":0},0,0,0,-35163,-35163,17734,55278,56660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Water Rights",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1400","DP"]
["Effluent Licenses",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1410","DP"]
["Solid Waste Licenses",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1420","DP"]
["Computer Software and Applications",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":52897},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":-35163},-35163,17734,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":55278},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":56660},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1430","DP"]
["Load Settlement Software Applications",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1440","DP"]
["Unspecified",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C152:C152)","v":932609},0,0,0,0,0,-422054,-422054,510555,974577,998941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Computer Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":932609},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":-422054},-422054,510555,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":974577},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":998941},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,{"$f":"SUM(C155:C155)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Furniture and Office Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C158:C158)","v":1064639},0,0,0,0,0,-496739,-496739,567900,1112548,1140361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Machinery and Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":1064639},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":-496739},-496739,567900,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":1112548},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":1140361},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,{"$f":"SUM(C161:C161)","v":1720406},0,0,0,0,0,-474507,-474507,1245899,1797824,1842769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Transport Assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":1720406},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":-474507},-474507,1245899,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":1797824},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":1842769},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,{"$f":"SUM(C164:C164)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Land",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C167:C167)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1570","DP"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Living resources",null,{"$f":"+C170+C173","v":0},{"$f":"+D170+D173","v":0},0,0,0,0,0,{"$f":"SUM(E169:I169)","v":0},{"$f":"IF(D169=0,C169+J169,D169+J169)","v":0},{"$f":"+L170+L173","v":0},{"$f":"SUM(M170:M170)","v":0}]
["Mature",null,{"$f":"+C171+C172","v":0},{"$f":"+D171+D172","v":0},0,0,0,0,0,0,0,{"$f":"+L171+L172","v":0},{"$f":"+M171+M172","v":0}]
["Policing and Protection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0}]
["Zoological plants and animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0}]
["Immature",null,{"$f":"+C174+C175","v":0},{"$f":"+D174+D175","v":0},0,0,0,0,0,0,0,{"$f":"+L174+L175","v":0},{"$f":"+M174+M175","v":0}]
["Policing and Protection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0}]
["Zoological plants and animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0}]
[]
["Total Depreciation to be adjusted",1,{"$f":"C8+C76+C105+C112+C120+C151+C138+C141+C154+C157+C160+C163+C166+C169","v":16521546},{"$f":"D8+D76+D105+D112+D120+D151+D138+D141+D154+D157+D160+D163+D166+D169","v":0},0,0,0,0,-2122029,-2122029,14399517,17265017,17696641]
[{"$f":"head27a","v":"References"}]
["1. Total Repairs and Maintenance Expenditure by Asset Category must reconcile to total repairs and maintenance expenditure on Table SB1"]
["7. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["8. Additional cash-backed accumulated funds/unspent funds (section 18(1)(b) and section 28(2)(e) MFMA) identified after Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably be have for"]
["9. Increases of funds approved under section 31 MFMA"]
["10. Adjustments approved in accordance with section 29 MFMA"]
["11. Adjustments to funding allocations from National or Provincial Government"]
["12. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (sec"]
["13. G = B + C + D + E + F"]
["14. Adjusted Budget H = (A or A1) + G"]
[]
[]
["check balance",null,{"$f":"C177-'B4-FinPerf RE'!C43","v":0},null,null,null,null,null,null,null,null,{"$f":"L177-'B4-FinPerf RE'!L43","v":0},{"$f":"M177-'B4-FinPerf RE'!M43","v":0}]

{"sheet":"SB18e","index":58,"n_rows":190,"n_cols":30,"rows_kept":190,"cut":false,"hidden":false,"merged":[[182,0,182,12],[184,0,184,12],[186,0,186,12],[1,0,3,0],[1,1,3,1],[1,2,1,10],[179,0,179,12],[180,0,180,9],[181,0,181,9]]}
[{"$f":"muni&\" - \"&ADJB18e&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB18e Adjustments Budget - capital expenditure on upgrading of existing assets by asset class - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,7,8,9,10,11,12,13,14]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Capital expenditure on upgrading of existing assets by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C9+C14+C18+C28+C70+C39+C46+C54+C64","v":0},{"$f":"D9+D14+D18+D28+D70+D39+D46+D54+D64","v":0},0,0,0,0,0,{"$f":"SUM(E8:I8)","v":0},{"$f":"IF(D8=0,C8+J8,D8+J8)","v":0},{"$f":"L9+L14+L18+L28+L70+L39+L46+L54+L64","v":0},{"$f":"M9+M14+M18+M28+M70+M39+M46+M54+M64","v":0}]
["Roads Infrastructure",null,{"$f":"SUM(C10:C13)","v":0},{"$f":"SUM(D10:D13)","v":0},0,0,0,0,0,{"$f":"SUM(E9:I9)","v":0},{"$f":"IF(D9=0,C9+J9,D9+J9)","v":0},0,0]
["Roads",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0120","CE"]
["Road Structures",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130","CE"]
["Road Furniture",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0140","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150","CE"]
["Storm water Infrastructure",null,{"$f":"SUM(C15:C17)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L15:L17)","v":0},{"$f":"SUM(M15:M17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170","CE"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0180","CE"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0190","CE"]
["Electrical Infrastructure",null,{"$f":"SUM(C19:C27)","v":0},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,"CE"]
["Power Plants",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210","CE"]
["HV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0220","CE"]
["HV Switching Station",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230","CE"]
["HV Transmission Conductors",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0240","CE"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0250","CE"]
["MV Switching Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0260","CE"]
["MV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0270","CE"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0280","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0290","CE"]
["Water Supply Infrastructure",null,{"$f":"SUM(C29:C38)","v":0},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,"CE"]
["Dams and Weirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0310","CE"]
["Boreholes",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0320","CE"]
["Reservoirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0330","CE"]
["Pump Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0340","CE"]
["Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350","CE"]
["Bulk Mains",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0360","CE"]
["Distribution",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0370","CE"]
["Distribution Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0380","CE"]
["PRV Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0390","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0400","CE"]
["Sanitation Infrastructure",null,{"$f":"SUM(C40:C45)","v":0},{"$f":"SUM(D40:D45)","v":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,"CE"]
["Pump Station",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0420","CE"]
["Reticulation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0430","CE"]
["Waste Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0440","CE"]
["Outfall Sewers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0450","CE"]
["Toilet Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0460","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0470","CE"]
["Solid Waste Infrastructure",null,{"$f":"SUM(C47:C53)","v":0},{"$f":"SUM(D47:D53)","v":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,"CE"]
["Landfill Sites",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0490","CE"]
["Waste Transfer Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0500","CE"]
["Waste Processing Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0510","CE"]
["Waste Drop-off Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0520","CE"]
["Waste Separation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0530","CE"]
["Electricity Generation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0540","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0550","CE"]
["Rail Infrastructure",null,{"$f":"SUM(C55:C63)","v":0},{"$f":"SUM(D55:D63)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Rail Lines",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0570","CE"]
["Rail Structures",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0580","CE"]
["Rail Furniture",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0590","CE"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","CE"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0610","CE"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0620","CE"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0630","CE"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0640","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0650","CE"]
["Coastal Infrastructure",null,{"$f":"SUM(C65:C69)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Sand Pumps",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0670","CE"]
["Piers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0680","CE"]
["Revetments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0690","CE"]
["Promenades",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0700","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0710","CE"]
["Information and Communication Infrastructure",null,{"$f":"SUM(C71:C74)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Data Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0730","CE"]
["Core Layers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0740","CE"]
["Distribution Layers",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUM(E73:I73)","v":0},{"$f":"IF(D73=0,C73+J73,D73+J73)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0750","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0760","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Community Assets",null,{"$f":"+C77+C100","v":0},{"$f":"+D77+D100","v":0},{"$f":"+E77+E100","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,"CE"]
["Community Facilities",null,{"$f":"SUM(C78:C99)","v":0},{"$f":"SUM(D78:D99)","v":0},{"$f":"SUM(E78:E99)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Halls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0790","CE"]
["Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0800","CE"]
["Crèches",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0810","CE"]
["Clinics/Care Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0820","CE"]
["Fire/Ambulance Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0830","CE"]
["Testing Stations",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0840","CE"]
["Museums",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0850","CE"]
["Galleries",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0860","CE"]
["Theatres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0870","CE"]
["Libraries",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0880","CE"]
["Cemeteries/Crematoria",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0890","CE"]
["Police",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0900","CE"]
["Purls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0910","CE"]
["Public Open Space",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0920","CE"]
["Nature Reserves",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0930","CE"]
["Public Ablution Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0940","CE"]
["Markets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0950","CE"]
["Stalls",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0960","CE"]
["Abattoirs",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0970","CE"]
["Airports",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0980","CE"]
["Taxi Ranks/Bus Terminals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"0990","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000","CE"]
["Sport and Recreation Facilities",null,{"$f":"SUM(C101:C103)","v":0},{"$f":"SUM(D101:D103)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Indoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1020","CE"]
["Outdoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1030","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C106:C110)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Monuments",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1060","CE"]
["Historic Buildings",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1070","CE"]
["Works of Art",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1080","CE"]
["Conservation Areas",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1090","CE"]
["Other Heritage",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"+C113+C116","v":0},{"$f":"+D113+D116","v":0},0,0,0,0,0,0,0,{"$f":"+L113+L116","v":0},{"$f":"+M113+M116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Revenue Generating",null,{"$f":"SUM(C114:C115)","v":0},{"$f":"SUM(D114:D115)","v":0},{"$f":"SUM(E114:E115)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1130","CE"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1140","CE"]
["Non-revenue Generating",null,{"$f":"SUM(C117:C118)","v":0},{"$f":"SUM(D117:D118)","v":0},{"$f":"SUM(E117:E118)","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,"CE"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1160","CE"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"+C121+C133","v":0},{"$f":"+D121+D133","v":0},0,0,0,0,0,0,0,{"$f":"+L121+L133","v":0},{"$f":"+M121+M133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Operational Buildings",null,{"$f":"SUM(C122:C132)","v":0},{"$f":"SUM(D122:D132)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L122:L132)","v":0},{"$f":"SUM(M122:M132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Municipal Offices",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","CE"]
["Pay/Enquiry Points",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1210","CE"]
["Building Plan Offices",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1220","CE"]
["Workshops",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1230","CE"]
["Yards",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1240","CE"]
["Stores",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1250","CE"]
["Laboratories",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1260","CE"]
["Training Centres",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1270","CE"]
["Manufacturing Plant",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1280","CE"]
["Depots",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1290","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300","CE"]
["Housing",null,{"$f":"SUM(C134:C136)","v":0},{"$f":"SUM(D134:D136)","v":0},{"$f":"SUM(E134:E136)","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,"CE"]
["Staff Housing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1320","CE"]
["Social Housing",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1330","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1340","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Biological or Cultivated Assets",null,{"$f":"SUM(C139:C139)","v":0},0,0,0,0,0,0,{"$f":"SUM(E138:I138)","v":0},{"$f":"IF(D138=0,C138+J138,D138+J138)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Biological or Cultivated Assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1360","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Intangible Assets",null,{"$f":"SUM(C142:C143)","v":0},{"$f":"SUM(D142:D143)","v":0},{"$f":"SUM(E142:E143)","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,"CE"]
["Servitudes",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1380","CE"]
["Licences and Rights",null,{"$f":"SUM(C144:C149)","v":0},{"$f":"SUM(D144:D149)","v":0},{"$f":"SUM(E144:E149)","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,"CE"]
["Water Rights",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1400","CE"]
["Effluent Licenses",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1410","CE"]
["Solid Waste Licenses",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1420","CE"]
["Computer Software and Applications",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"1430","CE"]
["Load Settlement Software Applications",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1440","CE"]
["Unspecified",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C152:C152)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Computer Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C155:C155)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Furniture and Office Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C158:C158)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Machinery and Equipment",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C161:C161)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Transport Assets",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C164:C164)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Land",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PreviousBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,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,"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,{"$f":"SUM(C167:C167)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1570","CE"]
[null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Living resources",null,{"$f":"+C170+C173","v":0},{"$f":"+D170+D173","v":0},0,0,0,0,0,{"$f":"SUM(E169:I169)","v":0},{"$f":"IF(D169=0,C169+J169,D169+J169)","v":0},{"$f":"+L170+L173","v":0},{"$f":"SUM(M170:M170)","v":0}]
["Mature",null,{"$f":"+C171+C172","v":0},{"$f":"+D171+D172","v":0},0,0,0,0,0,0,0,{"$f":"+L171+L172","v":0},{"$f":"+M171+M172","v":0}]
["Policing and Protection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Zoological plants and animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Immature",null,{"$f":"+C174+C175","v":0},{"$f":"+D174+D175","v":0},0,0,0,0,0,0,0,{"$f":"+L174+L175","v":0},{"$f":"+M174+M175","v":0}]
["Policing and Protection",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Zoological plants and animals",null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_CurrentAdjustments,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OY1AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2AdjustedBudget,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0}]
["Total Capital Expenditure on upgrading of existing assets to be adjusted",1,{"$f":"C8+C76+C105+C112+C120+C151+C138+C141+C154+C157+C160+C163+C166+C169","v":0},{"$f":"D8+D76+D105+D112+D120+D151+D138+D141+D154+D157+D160+D163+D166+D169","v":0},0,0,0,0,0,0,0,0,0]
[]
[{"$f":"head27a","v":"References"}]
["1. Total Capital Expenditure  on renewal of existing assets (SB18b) plus Total Capital Expenditure on new assets (SB18a) plus Total Capital Expenditure on upgrading of existing assets (SB18e) must reconcile to total capital expenditure in Budgeted Capital Expenditure"]
["7. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["8. Additional cash-backed accumulated funds/unspent funds (section 18(1)(b) and section 28(2)(e) MFMA) identified after Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably be have for"]
["9. Increases of funds approved under section 31 MFMA"]
["10. Adjustments approved in accordance with section 29 MFMA"]
["11. Adjustments to funding allocations from National or Provincial Government"]
["12. Adjusts. = 'Other' Adjustments proposed to be approved; including revenue under-collection (MFMA section 28(2)(a)); additional revenue appropriation on existing programmes (section 28(2))(b); projected savings (section 28(2)(d)); error correction (sec"]
["13. G = B + C + D + E + F"]
["14. Adjusted Budget H = (A or A1) + G"]
[]
[]
["check balance",null,{"$f":"(C176+SB18a!C177+SB18b!C177)-'B5-Capex'!C65","v":0},null,null,null,null,null,null,null,null,{"$f":"(L176+SB18a!L177+SB18b!L177)-'B5-Capex'!L65","v":0},{"$f":"(M176+SB18a!M177+SB18b!M177)-'B5-Capex'!M65","v":0}]

{"sheet":"SB19","index":59,"n_rows":32,"n_cols":18,"rows_kept":32,"cut":false,"hidden":false,"merged":[[1,12,1,17],[2,12,2,13],[2,14,2,15],[2,16,2,17]]}
[{"$f":"muni&\" - \"&ADJB19&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB19 List of capital programmes and projects affected by Adjustments Budget - "}]
["Function","Project Description","Project Number","Type","MTSF Service Outcome","IUDF","Own Strategic Objectives","Asset Class","Asset Sub-Class ","Ward Location","GPS Longitude","GPS Lattitude",{"$f":"Head3a","v":"Medium Term Revenue and Expenditure Framework"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Head9","v":"Budget Year 2025/26"},null,{"$f":"Head10","v":"Budget Year +1 2026/27"},null,{"$f":"Head11","v":"Budget Year +2 2027/28"}]
["R thousands",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
["Parent municipality:"]
["List all capital projects grouped by Function"]
["Function","ProjectDescription","ProjectNumber","Type","MTSFServiceOutcome","IUDF","OwnStrategicObjective","AssetClass","AssetSubClass","WardLocation","GPSLongitude","GPSLatitude","S71_ASBudgetAmount","S71_AdjustmentBudAmnt","S71_OY1BudgetAmount","S71_OY1AdjustmentBudAmnt","S71_OY2BudgetAmount","S71_OY2AdjustmentBudAmnt"]
["0e51e5d3-5805-402b-a5dc-3b94852c29c0","KZN226_CAP003_New Computer hardware & Software","PC002003004000000000000000000000000000_00001","_","An efficient, effective and development-oriented public service","Growth","Governance and Policy","Computer Equipment","Computer Equipment","15e69c38-4e08-4877-befd-6e660e933c94",-29.727584838867188,30.539083480834961,2250000,0,1000000,1000000,1000000,1000000]
["0f52d9e5-907f-4d9f-934f-57dc012524d6","KZN226_CAP002_New Furniture & Equipment","PC002003005000000000000000000000000000_00004","_","An efficient, effective and development-oriented public service","Growth","Strategic Infrastructure ","Furniture and Office Equipment","Furniture and Office Equipment","4961ceae-f516-4ca4-8606-68cdea41b24d",-29.727584838867188,30.539083480834961,1000000,0,1500000,1500000,1500000,1500000]
["be26bea6-58e3-4497-b52c-0bf597208207","CAP004_Plant and Equipment","PC002003009000000000000000000000000000_00002","_","An efficient, effective and development-oriented public service","Growth","Development of Harbours and Ports","Machinery and Equipment","Machinery and Equipment","4961ceae-f516-4ca4-8606-68cdea41b24d",-29.727584838867188,30.539083480834961,7029165,0,0,0,0,0]
["c57d4368-34c4-4b96-8470-2264a2fa849c","KZN226_CAP001_Vehicles- 1 x Refuse truck","PC002003010000000000000000000000000000_00001","_","An efficient, effective and development-oriented public service","Growth","Expenses ","Transport Assets","Transport Assets","15e69c38-4e08-4877-befd-6e660e933c94",-29.727584838867188,30.539083480834961,3500000,0,2500000,2500000,2500000,2500000]
[]
[]
[]
[]
[]
["Entities:"]
["List all capital projects grouped by Municipal Entity"]
[]
["Entity Name"]
["Project name"]
[]
[]
[]
[]
["References"]
["List all projects where approved budgets have been adjusted"]
["Refer MFMA s30"]
["Asset class as per table B9 and asset sub-class as per table SB18"]
["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"]
["Project Number consists of MSCOA Project Longcode and seq No (sample PC001002006002_00002)"]

{"sheet":"SB20","index":60,"n_rows":55,"n_cols":13,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,0,3,0],[1,1,3,1],[1,2,1,10],[52,0,52,12],[48,0,48,12],[49,0,49,12],[46,0,46,12],[47,0,47,12]]}
[{"$f":"muni&\" - \"&ADJB20&\" - \"&Date","v":"KZN226 Mkhambathini - Supporting Table SB20 Not required - "}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2025/26"},null,null,null,null,null,null,null,null,{"$f":"Head10","v":"Budget Year +1 2026/27"},{"$f":"Head11","v":"Budget Year +2 2027/28"}]
[null,null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head54","v":"Prior Adjusted"},{"$f":"Head51","v":"Accum. Funds"},{"$f":"Head52","v":"Multi-year capital"},{"$f":"Head53","v":"Unfore. Unavoid."},{"$f":"Head55","v":"Nat. or Prov. Govt"},{"$f":"Head50","v":"Other Adjusts."},{"$f":"Head56","v":"Total Adjusts."},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head7","v":"Adjusted Budget"}]
[null,null,null,3,4,5,6,8,9,10,11]
["R thousands",null,"A","A1","B","C","D","E","F","G","H"]
["Revenue By Municipal Entity"]
["Entity 1 total revenue",null,null,null,null,null,null,null,null,{"$f":"SUM(E7:I7)","v":0},{"$f":"IF(D7=0,C7+J7,D7+J7)","v":0}]
["Entity 2 total revenue",null,null,null,null,null,null,null,null,0,0]
["Entity 3 (etc) total revenue",null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
["Total Operating Revenue",1,{"$f":"SUM(C7:C16)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Expenditure By Municipal Entity"]
["Entity 1 total operating expenditure",null,null,null,null,null,null,null,null,{"$f":"SUM(E20:I20)","v":0},{"$f":"IF(D20=0,C20+J20,D20+J20)","v":0}]
["Entity 2 total operating expenditure",null,null,null,null,null,null,null,null,0,0]
["Entity 3 etc. total operating expenditure",null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
["Total Operating Expenditure",2,{"$f":"SUM(C20:C29)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Capital Expenditure By Municipal Entity"]
["Entity 1 total capital expenditure",null,null,null,null,null,null,null,null,{"$f":"SUM(E33:I33)","v":0},{"$f":"IF(D33=0,C33+J33,D33+J33)","v":0}]
["Entity 2 total capital expenditure",null,null,null,null,null,null,null,null,0,0]
["Entity 3 etc. total capital expenditure",null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
["Total Capital Expenditure",2,{"$f":"SUM(C32:C42)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"head27a","v":"References"}]
["1. Must reconcile to the sum of all municipal entity monthly revenue reports"]
["2. Must reconcile to the sum of all municipal entity monthly expenditure reports"]
["3. Only complete if a previous adjusted budget has been approved in the same financial year. Reflect most recent adjusted budget."]
["4. Additional cash-backed accumulated funds/unspent funds identified after Original Budget approved and after annual financial statements audited (note: only where underspending could not reasonably be have foreseen)"]
["5. Increases of funds approved under section 87 MFMA"]
["6. Adjustments approved in accordance with section 87 MFMA"]
["7. Adjustments made under delegation by the AO since the budget was approved or since a previously 'approved' Adjustments Budget in the same financial year"]
["8. Adjustments to funding allocations by National or Provincial Government"]
["9. Adjusts. = 'Other' Adjustments approved by entity Board; including revenue under-collection ; additional revenue appropriation on existing programmes; projected savings; error correction"]
["10. H = B + C + D + E + F + G"]
["11. Adjusted Budget (H) = (A or A1) + G"]